Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.39% first-year return on $260k initial cash invested.
-17.39%
Cash On Cash
3.2%
Cap Rate
0.46
DSCR
$5,860
Rent
-$3,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,860 income − $9,633 expenses = $3,773 out of pocket
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
7.8%
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
$5,860
Total Expenses
$9,633
Mortgage P&I
113%
$6,613
Property Taxes
8%
$466
Home Insurance
8%
$452
HOA
2%
$110
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$645