Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.59% first-year return on $240k initial cash invested.
-15.59%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$5,470
Rent
-$3,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,470
Total Expenses
$8,582
Mortgage P&I
95%
$5,187
Property Taxes
20%
$1,093
Home Insurance
7%
$376
HOA
1%
$66
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602