Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.62% first-year return on $290k initial cash invested.
-16.62%
Cash On Cash
2.82%
Cap Rate
0.45
DSCR
$5,910
Rent
-$4,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,910 income − $9,927 expenses = $4,017 out of pocket
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,955
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,910
Total Expenses
$9,927
Mortgage P&I
115%
$6,821
Property Taxes
11%
$625
Home Insurance
8%
$453
HOA
0%
$20
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650