Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.42% first-year return on $290k initial cash invested.
-12.42%
Cash On Cash
3.69%
Cap Rate
0.6
DSCR
$8,166
Rent
-$3,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,166 income − $11,171 expenses = $3,005 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,973
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,166
Total Expenses
$11,171
Mortgage P&I
82%
$6,662
Property Taxes
16%
$1,277
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$980
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$898