Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.11% first-year return on $240k initial cash invested.
-11.11%
Cash On Cash
3.85%
Cap Rate
0.63
DSCR
$5,931
Rent
-$2,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,931 income − $8,148 expenses = $2,217 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,548
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,931
Total Expenses
$8,148
Mortgage P&I
90%
$5,366
Property Taxes
7%
$390
Home Insurance
6%
$376
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652