Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.09% first-year return on $260k initial cash invested.
-14.09%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$5,319
Rent
-$3,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,319 income − $8,373 expenses = $3,054 out of pocket
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,527
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,319
Total Expenses
$8,373
Mortgage P&I
108%
$5,764
Property Taxes
10%
$546
Home Insurance
4%
$186
HOA
1%
$68
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585