Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.16% first-year return on $290k initial cash invested.
-19.16%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$3,702
Rent
-$4,629
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$8,331
Mortgage P&I
174%
$6,446
Property Taxes
5%
$174
Home Insurance
12%
$453
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407