Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.14% first-year return on $260k initial cash invested.
-15.14%
Cash On Cash
3.06%
Cap Rate
0.49
DSCR
$5,006
Rent
-$3,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,006 income − $8,279 expenses = $3,273 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,006
Total Expenses
$8,279
Mortgage P&I
120%
$6,009
Property Taxes
3%
$166
Home Insurance
8%
$402
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551