Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.99% first-year return on $243k initial cash invested.
-14.99%
Cash On Cash
3.46%
Cap Rate
0.53
DSCR
$6,370
Rent
-$3,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,370 income − $9,400 expenses = $3,030 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,697
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,370
Total Expenses
$9,400
Mortgage P&I
92%
$5,856
Property Taxes
16%
$995
Home Insurance
6%
$383
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701