Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12% first-year return on $260k initial cash invested.
-12%
Cash On Cash
3.86%
Cap Rate
0.61
DSCR
$6,566
Rent
-$2,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,566 income − $9,162 expenses = $2,596 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%
$11,504
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,566
Total Expenses
$9,162
Mortgage P&I
92%
$6,030
Property Taxes
6%
$376
Home Insurance
8%
$523
HOA
0%
$0
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722