Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $291k initial cash invested.
-9.56%
Cash On Cash
3.94%
Cap Rate
0.68
DSCR
$7,030
Rent
-$2,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,030
Total Expenses
$9,347
Mortgage P&I
90%
$6,297
Property Taxes
3%
$205
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$844
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$773