Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.47% first-year return on $290k initial cash invested.
-20.47%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$3,849
Rent
-$4,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,849
Total Expenses
$8,795
Mortgage P&I
165%
$6,354
Property Taxes
17%
$659
Home Insurance
12%
$453
HOA
1%
$21
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423