Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.77% first-year return on $290k initial cash invested.
-13.77%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$6,762
Rent
-$3,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,762 income − $10,088 expenses = $3,326 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,762
Total Expenses
$10,088
Mortgage P&I
98%
$6,610
Property Taxes
11%
$727
Home Insurance
7%
$453
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$744