Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.47% first-year return on $260k initial cash invested.
-17.47%
Cash On Cash
2.9%
Cap Rate
0.44
DSCR
$4,990
Rent
-$3,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,990 income − $8,767 expenses = $3,777 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,990
Total Expenses
$8,767
Mortgage P&I
127%
$6,359
Property Taxes
6%
$308
Home Insurance
8%
$402
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549