Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.34% first-year return on $260k initial cash invested.
-19.34%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$4,413
Rent
-$4,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,413 income − $8,605 expenses = $4,192 out of pocket
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,531
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,413
Total Expenses
$8,605
Mortgage P&I
134%
$5,907
Property Taxes
18%
$777
Home Insurance
10%
$420
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$485