Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.03% first-year return on $260k initial cash invested.
-16.03%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$4,996
Rent
-$3,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,996 income − $8,462 expenses = $3,466 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,996
Total Expenses
$8,462
Mortgage P&I
117%
$5,839
Property Taxes
10%
$486
Home Insurance
8%
$402
HOA
1%
$35
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550