Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.63% first-year return on $260k initial cash invested.
-18.63%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$5,134
Rent
-$4,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,134 income − $9,162 expenses = $4,028 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,134
Total Expenses
$9,162
Mortgage P&I
114%
$5,860
Property Taxes
22%
$1,151
Home Insurance
8%
$402
HOA
0%
$4
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565