Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.11% first-year return on $243k initial cash invested.
-17.11%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$5,010
Rent
-$3,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,010 income − $8,468 expenses = $3,458 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,695
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,010
Total Expenses
$8,468
Mortgage P&I
109%
$5,453
Property Taxes
19%
$928
Home Insurance
8%
$385
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551
Projection Charts
Investment Value YoY