Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.26% first-year return on $243k initial cash invested.
-6.26%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$7,647
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,647 income − $8,913 expenses = $1,266 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,647
Total Expenses
$8,913
Mortgage P&I
70%
$5,346
Property Taxes
8%
$593
Home Insurance
5%
$374
HOA
0%
$0
Property Management
12%
$918
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$841