Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.93% first-year return on $320k initial cash invested.
-18.93%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$5,182
Rent
-$5,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,182 income − $10,227 expenses = $5,045 out of pocket
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$288k
Closing costs
1%
$14,376
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,182
Total Expenses
$10,227
Mortgage P&I
139%
$7,213
Property Taxes
14%
$750
Home Insurance
10%
$503
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570