Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.86% first-year return on $240k initial cash invested.
-10.86%
Cash On Cash
4.01%
Cap Rate
0.65
DSCR
$7,052
Rent
-$2,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,052 income − $9,222 expenses = $2,170 out of pocket
Investment Breakdown
|
Purchase Price
$1056k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,558
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,052
Total Expenses
$9,222
Mortgage P&I
77%
$5,412
Property Taxes
15%
$1,027
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776