Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.39% first-year return on $240k initial cash invested.
-16.39%
Cash On Cash
2.59%
Cap Rate
0.42
DSCR
$4,414
Rent
-$3,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,414 income − $7,693 expenses = $3,279 out of pocket
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,573
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,414
Total Expenses
$7,693
Mortgage P&I
122%
$5,386
Property Taxes
9%
$382
Home Insurance
9%
$385
HOA
1%
$38
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486