Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.47% first-year return on $290k initial cash invested.
-8.47%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$8,102
Rent
-$2,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,102 income − $10,149 expenses = $2,047 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.4%
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
$8,102
Total Expenses
$10,149
Mortgage P&I
80%
$6,484
Property Taxes
6%
$458
Home Insurance
6%
$453
HOA
0%
$0
Property Management
12%
$972
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$891