Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.8% first-year return on $260k initial cash invested.
-21.8%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$3,510
Rent
-$4,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $8,242 expenses = $4,732 out of pocket
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,544
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,510
Total Expenses
$8,242
Mortgage P&I
166%
$5,827
Property Taxes
23%
$805
Home Insurance
12%
$418
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386