Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.85% first-year return on $290k initial cash invested.
-14.85%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$6,813
Rent
-$3,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,813 income − $10,400 expenses = $3,587 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,813
Total Expenses
$10,400
Mortgage P&I
95%
$6,486
Property Taxes
14%
$954
Home Insurance
7%
$453
HOA
3%
$190
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$204
Maintenance
4%
$273
Other
11%
$749