Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.21% first-year return on $290k initial cash invested.
-3.21%
Cash On Cash
5.64%
Cap Rate
0.95
DSCR
$11,534
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,534 income − $12,310 expenses = $776 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.3%
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
$11,534
Total Expenses
$12,310
Mortgage P&I
56%
$6,404
Property Taxes
7%
$773
Home Insurance
4%
$453
HOA
7%
$759
Property Management
12%
$1,384
CapEx
4%
$461
Vacancy
3%
$346
Maintenance
4%
$461
Other
11%
$1,269