Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.35% first-year return on $260k initial cash invested.
-20.35%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$4,752
Rent
-$4,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,752 income − $9,152 expenses = $4,400 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,752
Total Expenses
$9,152
Mortgage P&I
123%
$5,840
Property Taxes
27%
$1,286
Home Insurance
8%
$402
HOA
0%
$8
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523