Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.12% first-year return on $290k initial cash invested.
-11.12%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$7,658
Rent
-$2,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,658 income − $10,349 expenses = $2,691 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,972
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,658
Total Expenses
$10,349
Mortgage P&I
84%
$6,423
Property Taxes
11%
$858
Home Insurance
6%
$465
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$842