Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.7% first-year return on $240k initial cash invested.
-14.7%
Cash On Cash
3.28%
Cap Rate
0.52
DSCR
$6,566
Rent
-$2,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,566 income − $9,504 expenses = $2,938 out of pocket
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,565
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,566
Total Expenses
$9,504
Mortgage P&I
85%
$5,566
Property Taxes
13%
$885
Home Insurance
5%
$315
HOA
8%
$505
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722