Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.55% first-year return on $260k initial cash invested.
-17.55%
Cash On Cash
2.78%
Cap Rate
0.43
DSCR
$5,840
Rent
-$3,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,840 income − $9,648 expenses = $3,808 out of pocket
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,539
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,840
Total Expenses
$9,648
Mortgage P&I
107%
$6,245
Property Taxes
17%
$1,004
Home Insurance
7%
$413
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$642