Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.96% first-year return on $240k initial cash invested.
-12.96%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$4,936
Rent
-$2,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1056k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,556
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,936
Total Expenses
$7,524
Mortgage P&I
108%
$5,338
Property Taxes
2%
$80
Home Insurance
9%
$429
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543