Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.56% first-year return on $260k initial cash invested.
-18.56%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,963
Rent
-$4,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $7,982 expenses = $4,019 out of pocket
Investment Breakdown
|
Purchase Price
$1152k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,519
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$7,982
Mortgage P&I
147%
$5,811
Property Taxes
10%
$402
Home Insurance
11%
$420
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436