Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.45% first-year return on $290k initial cash invested.
-16.45%
Cash On Cash
2.38%
Cap Rate
0.41
DSCR
$5,516
Rent
-$3,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,947
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,516
Total Expenses
$9,489
Mortgage P&I
115%
$6,323
Property Taxes
7%
$404
Home Insurance
9%
$472
HOA
8%
$414
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$165
Maintenance
4%
$221
Other
11%
$607