Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.96% first-year return on $260k initial cash invested.
-4.96%
Cash On Cash
5.44%
Cap Rate
0.88
DSCR
$8,738
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,738 income − $9,811 expenses = $1,073 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.7%
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
$8,738
Total Expenses
$9,811
Mortgage P&I
68%
$5,937
Property Taxes
6%
$500
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$1,049
CapEx
4%
$350
Vacancy
3%
$262
Maintenance
4%
$350
Other
11%
$961