Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.77% first-year return on $290k initial cash invested.
-12.77%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$6,874
Rent
-$3,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,874 income − $9,961 expenses = $3,087 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,952
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,874
Total Expenses
$9,961
Mortgage P&I
92%
$6,294
Property Taxes
14%
$952
Home Insurance
6%
$378
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$756