Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15% first-year return on $260k initial cash invested.
-15%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$5,600
Rent
-$3,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,600 income − $8,844 expenses = $3,244 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,600
Total Expenses
$8,844
Mortgage P&I
106%
$5,931
Property Taxes
11%
$607
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616