Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.03% first-year return on $260k initial cash invested.
-18.03%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$4,545
Rent
-$3,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,545 income − $8,445 expenses = $3,900 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,545
Total Expenses
$8,445
Mortgage P&I
133%
$6,047
Property Taxes
9%
$418
Home Insurance
9%
$402
HOA
1%
$33
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500