Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.4% first-year return on $240k initial cash invested.
-14.4%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$5,366
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,366 income − $8,247 expenses = $2,881 out of pocket
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,572
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,366
Total Expenses
$8,247
Mortgage P&I
99%
$5,327
Property Taxes
12%
$649
Home Insurance
8%
$446
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590