Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.82% first-year return on $260k initial cash invested.
-18.82%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$3,525
Rent
-$4,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,525 income − $7,595 expenses = $4,070 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
$3,525
Total Expenses
$7,595
Mortgage P&I
165%
$5,800
Property Taxes
6%
$194
Home Insurance
11%
$402
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388