Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.81% first-year return on $240k initial cash invested.
-17.81%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$4,442
Rent
-$3,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,442 income − $8,009 expenses = $3,567 out of pocket
Investment Breakdown
|
Purchase Price
$1059k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$212k
Closing costs
1%
$10,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,442
Total Expenses
$8,009
Mortgage P&I
121%
$5,368
Property Taxes
17%
$759
Home Insurance
8%
$371
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489