Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.43% first-year return on $240k initial cash invested.
-18.43%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$3,159
Rent
-$3,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1058k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$212k
Closing costs
1%
$10,583
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$6,849
Mortgage P&I
165%
$5,213
Property Taxes
6%
$178
Home Insurance
12%
$385
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347