Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.75% first-year return on $290k initial cash invested.
-21.75%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$4,462
Rent
-$5,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,462 income − $9,717 expenses = $5,255 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
$4,462
Total Expenses
$9,717
Mortgage P&I
145%
$6,485
Property Taxes
28%
$1,263
Home Insurance
10%
$453
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491