Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.03% first-year return on $260k initial cash invested.
-16.03%
Cash On Cash
2.87%
Cap Rate
0.46
DSCR
$4,906
Rent
-$3,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,906 income − $8,376 expenses = $3,470 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,513
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,906
Total Expenses
$8,376
Mortgage P&I
123%
$6,027
Property Taxes
5%
$263
Home Insurance
9%
$418
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540