Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.15% first-year return on $290k initial cash invested.
-17.15%
Cash On Cash
2.83%
Cap Rate
0.44
DSCR
$6,462
Rent
-$4,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,462 income − $10,606 expenses = $4,144 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
7.1%
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
$6,462
Total Expenses
$10,606
Mortgage P&I
107%
$6,945
Property Taxes
16%
$1,012
Home Insurance
7%
$453
HOA
0%
$0
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$711