Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.38% first-year return on $290k initial cash invested.
-18.38%
Cash On Cash
2.41%
Cap Rate
0.38
DSCR
$6,374
Rent
-$4,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,374 income − $10,821 expenses = $4,447 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,968
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,374
Total Expenses
$10,821
Mortgage P&I
107%
$6,801
Property Taxes
19%
$1,210
Home Insurance
7%
$416
HOA
4%
$227
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701