Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.5% first-year return on $320k initial cash invested.
-14.5%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$7,208
Rent
-$3,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,208 income − $11,075 expenses = $3,867 out of pocket
Investment Breakdown
|
Purchase Price
$1439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$288k
Closing costs
1%
$14,386
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,208
Total Expenses
$11,075
Mortgage P&I
99%
$7,138
Property Taxes
13%
$909
Home Insurance
8%
$578
HOA
0%
$0
Property Management
12%
$865
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$793