Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.67% first-year return on $260k initial cash invested.
-10.67%
Cash On Cash
4.26%
Cap Rate
0.67
DSCR
$7,953
Rent
-$2,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,953 income − $10,260 expenses = $2,307 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
$7,953
Total Expenses
$10,260
Mortgage P&I
76%
$6,071
Property Taxes
14%
$1,083
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$954
CapEx
4%
$318
Vacancy
3%
$239
Maintenance
4%
$318
Other
11%
$875