Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.73% first-year return on $290k initial cash invested.
-20.73%
Cash On Cash
2.17%
Cap Rate
0.33
DSCR
$6,552
Rent
-$5,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,552 income − $11,554 expenses = $5,002 out of pocket
Investment Breakdown
|
Purchase Price
$1293k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,930
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,552
Total Expenses
$11,554
Mortgage P&I
108%
$7,082
Property Taxes
18%
$1,182
Home Insurance
7%
$464
HOA
9%
$598
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$721