Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.91% first-year return on $240k initial cash invested.
-20.91%
Cash On Cash
2.18%
Cap Rate
0.33
DSCR
$5,712
Rent
-$4,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,712 income − $9,902 expenses = $4,190 out of pocket
Investment Breakdown
|
Purchase Price
$1059k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$212k
Closing costs
1%
$10,592
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,712
Total Expenses
$9,902
Mortgage P&I
103%
$5,889
Property Taxes
17%
$944
Home Insurance
7%
$392
HOA
13%
$737
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628