Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.5% first-year return on $260k initial cash invested.
-14.5%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$5,188
Rent
-$3,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,188 income − $8,324 expenses = $3,136 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%
$11,503
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,188
Total Expenses
$8,324
Mortgage P&I
112%
$5,794
Property Taxes
6%
$299
Home Insurance
8%
$419
HOA
1%
$46
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571