Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.72% first-year return on $290k initial cash invested.
-9.72%
Cash On Cash
4.45%
Cap Rate
0.7
DSCR
$8,091
Rent
-$2,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,091 income − $10,443 expenses = $2,352 out of pocket
Investment Breakdown
|
Purchase Price
$1297k
Downpayment
20.0%
Interest Rate
6.9%
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
$8,091
Total Expenses
$10,443
Mortgage P&I
85%
$6,840
Property Taxes
5%
$370
Home Insurance
6%
$481
HOA
0%
$0
Property Management
12%
$971
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$890