Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.48% first-year return on $290k initial cash invested.
-13.48%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$6,459
Rent
-$3,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,459 income − $9,719 expenses = $3,260 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,967
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,459
Total Expenses
$9,719
Mortgage P&I
101%
$6,530
Property Taxes
7%
$472
Home Insurance
8%
$522
HOA
0%
$0
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710