Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.64% first-year return on $290k initial cash invested.
-15.64%
Cash On Cash
2.55%
Cap Rate
0.44
DSCR
$5,834
Rent
-$3,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,959
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,834
Total Expenses
$9,615
Mortgage P&I
108%
$6,303
Property Taxes
16%
$909
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642