Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.57% first-year return on $240k initial cash invested.
-7.57%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$6,966
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,966 income − $8,482 expenses = $1,516 out of pocket
Investment Breakdown
|
Purchase Price
$1059k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$212k
Closing costs
1%
$10,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,966
Total Expenses
$8,482
Mortgage P&I
77%
$5,348
Property Taxes
4%
$260
Home Insurance
5%
$371
HOA
2%
$134
Property Management
12%
$836
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$766