Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.29% first-year return on $260k initial cash invested.
-12.29%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$6,796
Rent
-$2,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,796 income − $9,455 expenses = $2,659 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%
$11,504
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,796
Total Expenses
$9,455
Mortgage P&I
85%
$5,804
Property Taxes
14%
$919
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748