Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.09% first-year return on $290k initial cash invested.
-16.09%
Cash On Cash
2.78%
Cap Rate
0.45
DSCR
$6,568
Rent
-$3,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,568 income − $10,456 expenses = $3,888 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,568
Total Expenses
$10,456
Mortgage P&I
101%
$6,626
Property Taxes
17%
$1,144
Home Insurance
7%
$453
HOA
0%
$0
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722