Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.8% first-year return on $290k initial cash invested.
-7.8%
Cash On Cash
4.35%
Cap Rate
0.76
DSCR
$9,417
Rent
-$1,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,952
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,417
Total Expenses
$11,301
Mortgage P&I
66%
$6,205
Property Taxes
18%
$1,666
Home Insurance
2%
$227
HOA
0%
$0
Property Management
12%
$1,130
CapEx
4%
$377
Vacancy
3%
$283
Maintenance
4%
$377
Other
11%
$1,036