Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.54% first-year return on $290k initial cash invested.
-12.54%
Cash On Cash
4.1%
Cap Rate
0.62
DSCR
$8,706
Rent
-$3,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,706 income − $11,733 expenses = $3,027 out of pocket
Investment Breakdown
|
Purchase Price
$1294k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,935
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,706
Total Expenses
$11,733
Mortgage P&I
82%
$7,100
Property Taxes
14%
$1,220
Home Insurance
5%
$453
HOA
0%
$0
Property Management
12%
$1,045
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$958