Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.59% first-year return on $290k initial cash invested.
-15.59%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$5,805
Rent
-$3,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,805 income − $9,575 expenses = $3,770 out of pocket
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,959
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,805
Total Expenses
$9,575
Mortgage P&I
114%
$6,614
Property Taxes
9%
$515
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639