Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.92% first-year return on $290k initial cash invested.
-19.92%
Cash On Cash
1.94%
Cap Rate
0.31
DSCR
$5,462
Rent
-$4,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,462 income − $10,274 expenses = $4,812 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,462
Total Expenses
$10,274
Mortgage P&I
123%
$6,692
Property Taxes
23%
$1,273
Home Insurance
8%
$453
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$601