Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.71% first-year return on $290k initial cash invested.
-16.71%
Cash On Cash
3.02%
Cap Rate
0.46
DSCR
$6,334
Rent
-$4,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,334 income − $10,370 expenses = $4,036 out of pocket
Investment Breakdown
|
Purchase Price
$1294k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,943
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,334
Total Expenses
$10,370
Mortgage P&I
111%
$7,040
Property Taxes
14%
$862
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697