Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.65% first-year return on $240k initial cash invested.
-12.65%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$5,661
Rent
-$2,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,661 income − $8,186 expenses = $2,525 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,551
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,661
Total Expenses
$8,186
Mortgage P&I
92%
$5,228
Property Taxes
11%
$650
Home Insurance
7%
$384
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623