Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.55% first-year return on $260k initial cash invested.
-12.55%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$5,448
Rent
-$2,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,448 income − $8,163 expenses = $2,715 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,448
Total Expenses
$8,163
Mortgage P&I
107%
$5,815
Property Taxes
2%
$94
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599