Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.52% first-year return on $290k initial cash invested.
-12.52%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$6,440
Rent
-$3,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,440 income − $9,464 expenses = $3,024 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,440
Total Expenses
$9,464
Mortgage P&I
102%
$6,593
Property Taxes
4%
$228
Home Insurance
7%
$453
HOA
0%
$0
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$708