Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.66% first-year return on $290k initial cash invested.
-21.66%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$4,424
Rent
-$5,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,424 income − $9,650 expenses = $5,226 out of pocket
Investment Breakdown
|
Purchase Price
$1293k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,424
Total Expenses
$9,650
Mortgage P&I
145%
$6,413
Property Taxes
13%
$591
Home Insurance
11%
$472
HOA
15%
$669
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487