Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.45% first-year return on $240k initial cash invested.
-16.45%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$5,444
Rent
-$3,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,566
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,444
Total Expenses
$8,732
Mortgage P&I
97%
$5,260
Property Taxes
22%
$1,203
Home Insurance
7%
$385
HOA
1%
$33
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599