Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.06% first-year return on $260k initial cash invested.
-12.06%
Cash On Cash
3.81%
Cap Rate
0.61
DSCR
$6,261
Rent
-$2,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,261 income − $8,868 expenses = $2,607 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.8%
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
$6,261
Total Expenses
$8,868
Mortgage P&I
96%
$6,005
Property Taxes
5%
$333
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$689