Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.11% first-year return on $260k initial cash invested.
-24.11%
Cash On Cash
1.42%
Cap Rate
0.21
DSCR
$3,104
Rent
-$5,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $8,318 expenses = $5,214 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,104
Total Expenses
$8,318
Mortgage P&I
208%
$6,452
Property Taxes
13%
$410
Home Insurance
13%
$402
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341