Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.64% first-year return on $240k initial cash invested.
-8.64%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$7,388
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,388 income − $9,117 expenses = $1,729 out of pocket
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,573
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,388
Total Expenses
$9,117
Mortgage P&I
71%
$5,282
Property Taxes
12%
$901
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$887
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$813