Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.7% first-year return on $240k initial cash invested.
-12.7%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$7,614
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,614 income − $10,151 expenses = $2,537 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,554
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,614
Total Expenses
$10,151
Mortgage P&I
68%
$5,199
Property Taxes
20%
$1,540
Home Insurance
11%
$822
HOA
0%
$0
Property Management
12%
$914
CapEx
4%
$305
Vacancy
3%
$228
Maintenance
4%
$305
Other
11%
$838