Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.08% first-year return on $260k initial cash invested.
-9.08%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$7,504
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,504 income − $9,469 expenses = $1,965 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,513
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,504
Total Expenses
$9,469
Mortgage P&I
76%
$5,693
Property Taxes
11%
$824
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825