Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.5% first-year return on $290k initial cash invested.
-17.5%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$5,918
Rent
-$4,231
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,958
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,918
Total Expenses
$10,149
Mortgage P&I
109%
$6,454
Property Taxes
21%
$1,213
Home Insurance
8%
$469
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651