Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.91% first-year return on $290k initial cash invested.
-10.91%
Cash On Cash
3.68%
Cap Rate
0.63
DSCR
$6,648
Rent
-$2,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.2%
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
$6,648
Total Expenses
$9,288
Mortgage P&I
96%
$6,352
Property Taxes
3%
$222
Home Insurance
7%
$454
HOA
0%
$0
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$731