Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.55% first-year return on $290k initial cash invested.
-16.55%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$5,512
Rent
-$4,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,512 income − $9,512 expenses = $4,000 out of pocket
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
$5,512
Total Expenses
$9,512
Mortgage P&I
116%
$6,369
Property Taxes
14%
$780
Home Insurance
8%
$453
HOA
1%
$38
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606