Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.24% first-year return on $260k initial cash invested.
-8.24%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$7,916
Rent
-$1,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,916 income − $9,698 expenses = $1,782 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.7%
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
$7,916
Total Expenses
$9,698
Mortgage P&I
75%
$5,919
Property Taxes
9%
$685
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$950
CapEx
4%
$317
Vacancy
3%
$237
Maintenance
4%
$317
Other
11%
$871