Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.06% first-year return on $240k initial cash invested.
-9.06%
Cash On Cash
4.6%
Cap Rate
0.73
DSCR
$6,906
Rent
-$1,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,906 income − $8,714 expenses = $1,808 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,552
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,906
Total Expenses
$8,714
Mortgage P&I
81%
$5,581
Property Taxes
3%
$233
Home Insurance
6%
$388
HOA
2%
$164
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760