Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.59% first-year return on $290k initial cash invested.
-17.59%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$5,606
Rent
-$4,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,606 income − $9,862 expenses = $4,256 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,970
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,606
Total Expenses
$9,862
Mortgage P&I
116%
$6,509
Property Taxes
17%
$968
Home Insurance
8%
$454
HOA
0%
$25
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617