Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.53% first-year return on $240k initial cash invested.
-18.53%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$5,616
Rent
-$3,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,616 income − $9,326 expenses = $3,710 out of pocket
Investment Breakdown
|
Purchase Price
$1058k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$212k
Closing costs
1%
$10,582
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,616
Total Expenses
$9,326
Mortgage P&I
94%
$5,298
Property Taxes
28%
$1,576
Home Insurance
10%
$542
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$618