Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.47% first-year return on $290k initial cash invested.
-20.47%
Cash On Cash
1.99%
Cap Rate
0.31
DSCR
$5,216
Rent
-$4,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,216 income − $10,160 expenses = $4,944 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,947
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,216
Total Expenses
$10,160
Mortgage P&I
132%
$6,884
Property Taxes
20%
$1,047
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$156
Maintenance
4%
$209
Other
11%
$574