Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.1% first-year return on $240k initial cash invested.
-13.1%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$6,320
Rent
-$2,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,566
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,320
Total Expenses
$8,938
Mortgage P&I
82%
$5,164
Property Taxes
10%
$630
Home Insurance
7%
$416
HOA
9%
$579
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$695