Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.95% first-year return on $243k initial cash invested.
-21.95%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,668
Rent
-$4,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $7,108 expenses = $4,440 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,702
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$7,108
Mortgage P&I
197%
$5,248
Property Taxes
16%
$432
Home Insurance
19%
$508
HOA
0%
$13
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293