Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.3% first-year return on $290k initial cash invested.
-17.3%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$5,908
Rent
-$4,179
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,948
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,908
Total Expenses
$10,087
Mortgage P&I
106%
$6,264
Property Taxes
23%
$1,350
Home Insurance
8%
$465
HOA
0%
$0
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650