Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.39% first-year return on $240k initial cash invested.
-18.39%
Cash On Cash
2.56%
Cap Rate
0.39
DSCR
$5,024
Rent
-$3,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,024 income − $8,694 expenses = $3,670 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,024
Total Expenses
$8,694
Mortgage P&I
114%
$5,723
Property Taxes
15%
$740
Home Insurance
8%
$385
HOA
3%
$137
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553