Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.04% first-year return on $290k initial cash invested.
-12.04%
Cash On Cash
4.03%
Cap Rate
0.63
DSCR
$9,627
Rent
-$2,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,627 income − $12,538 expenses = $2,911 out of pocket
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,960
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,627
Total Expenses
$12,538
Mortgage P&I
71%
$6,875
Property Taxes
14%
$1,315
Home Insurance
5%
$472
HOA
6%
$603
Property Management
12%
$1,155
CapEx
4%
$385
Vacancy
3%
$289
Maintenance
4%
$385
Other
11%
$1,059