Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.45% first-year return on $260k initial cash invested.
-15.45%
Cash On Cash
3.45%
Cap Rate
0.52
DSCR
$6,826
Rent
-$3,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,826 income − $10,171 expenses = $3,345 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,512
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,826
Total Expenses
$10,171
Mortgage P&I
93%
$6,378
Property Taxes
15%
$1,057
Home Insurance
6%
$415
HOA
0%
$0
Property Management
12%
$819
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751