Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.26% first-year return on $260k initial cash invested.
-11.26%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$7,104
Rent
-$2,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,104 income − $9,540 expenses = $2,436 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,104
Total Expenses
$9,540
Mortgage P&I
82%
$5,818
Property Taxes
13%
$897
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781