Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.93% first-year return on $260k initial cash invested.
-10.93%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$5,860
Rent
-$2,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,860 income − $8,224 expenses = $2,364 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,860
Total Expenses
$8,224
Mortgage P&I
98%
$5,716
Property Taxes
2%
$114
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$645