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
2.56%
Cap Rate
0.42
DSCR
$6,128
Rent
-$3,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,128 income − $10,127 expenses = $3,999 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,128
Total Expenses
$10,127
Mortgage P&I
106%
$6,521
Property Taxes
18%
$1,112
Home Insurance
7%
$411
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674