Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.22% first-year return on $290k initial cash invested.
-8.22%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$8,302
Rent
-$1,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,302 income − $10,290 expenses = $1,988 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%
$12,965
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,302
Total Expenses
$10,290
Mortgage P&I
79%
$6,548
Property Taxes
6%
$458
Home Insurance
6%
$462
HOA
0%
$0
Property Management
12%
$996
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$913