Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.91% first-year return on $260k initial cash invested.
-21.91%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$2,991
Rent
-$4,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $7,729 expenses = $4,738 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
$2,991
Total Expenses
$7,729
Mortgage P&I
198%
$5,929
Property Taxes
13%
$380
Home Insurance
13%
$402
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329