Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.76% first-year return on $290k initial cash invested.
-28.76%
Cash On Cash
0.22%
Cap Rate
0.03
DSCR
$2,748
Rent
-$6,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $9,698 expenses = $6,950 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,748
Total Expenses
$9,698
Mortgage P&I
258%
$7,081
Property Taxes
45%
$1,230
Home Insurance
16%
$453
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302