Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.15% first-year return on $290k initial cash invested.
-12.15%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$7,263
Rent
-$2,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,263 income − $10,202 expenses = $2,939 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%
$12,966
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,263
Total Expenses
$10,202
Mortgage P&I
90%
$6,522
Property Taxes
9%
$619
Home Insurance
7%
$489
HOA
1%
$101
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$799