Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.52% first-year return on $240k initial cash invested.
-8.52%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$6,717
Rent
-$1,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,717 income − $8,421 expenses = $1,704 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%
$10,571
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,717
Total Expenses
$8,421
Mortgage P&I
79%
$5,276
Property Taxes
5%
$350
Home Insurance
6%
$385
HOA
2%
$125
Property Management
12%
$806
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$739