Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $260k initial cash invested.
-14.83%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$5,376
Rent
-$3,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,376 income − $8,586 expenses = $3,210 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,376
Total Expenses
$8,586
Mortgage P&I
109%
$5,844
Property Taxes
9%
$497
Home Insurance
8%
$418
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591