Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.8% first-year return on $240k initial cash invested.
-16.8%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$3,884
Rent
-$3,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $7,246 expenses = $3,362 out of pocket
Investment Breakdown
|
Purchase Price
$1058k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$212k
Closing costs
1%
$10,576
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$7,246
Mortgage P&I
138%
$5,370
Property Taxes
4%
$171
Home Insurance
10%
$385
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427