Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.86% first-year return on $240k initial cash invested.
-13.86%
Cash On Cash
3.33%
Cap Rate
0.54
DSCR
$5,728
Rent
-$2,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,728 income − $8,497 expenses = $2,769 out of pocket
Investment Breakdown
|
Purchase Price
$1056k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,555
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,728
Total Expenses
$8,497
Mortgage P&I
95%
$5,469
Property Taxes
12%
$665
Home Insurance
7%
$416
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630