Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.61% first-year return on $290k initial cash invested.
-13.61%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$6,508
Rent
-$3,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,959
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,508
Total Expenses
$9,798
Mortgage P&I
99%
$6,421
Property Taxes
10%
$661
Home Insurance
7%
$472
HOA
0%
$32
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716