Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.79% first-year return on $290k initial cash invested.
-9.79%
Cash On Cash
3.92%
Cap Rate
0.67
DSCR
$8,157
Rent
-$2,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1294k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,944
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,157
Total Expenses
$10,521
Mortgage P&I
77%
$6,265
Property Taxes
10%
$798
Home Insurance
6%
$490
HOA
2%
$195
Property Management
12%
$979
CapEx
4%
$326
Vacancy
3%
$245
Maintenance
4%
$326
Other
11%
$897