Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.25% first-year return on $320k initial cash invested.
-28.25%
Cash On Cash
0.54%
Cap Rate
0.08
DSCR
$1,934
Rent
-$7,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,934 income − $9,476 expenses = $7,542 out of pocket
Investment Breakdown
|
Purchase Price
$1440k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$288k
Closing costs
1%
$14,400
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,934
Total Expenses
$9,476
Mortgage P&I
419%
$8,113
Property Taxes
10%
$202
Home Insurance
26%
$504
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213