Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.71% first-year return on $240k initial cash invested.
-12.71%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$5,625
Rent
-$2,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,625 income − $8,164 expenses = $2,539 out of pocket
Investment Breakdown
|
Purchase Price
$1056k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,562
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,625
Total Expenses
$8,164
Mortgage P&I
92%
$5,191
Property Taxes
9%
$533
Home Insurance
7%
$411
HOA
2%
$116
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619