Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.71% first-year return on $240k initial cash invested.
-8.71%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$6,934
Rent
-$1,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,934 income − $8,679 expenses = $1,745 out of pocket
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$212k
Closing costs
1%
$10,595
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,934
Total Expenses
$8,679
Mortgage P&I
77%
$5,365
Property Taxes
8%
$572
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$763