Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.11% first-year return on $320k initial cash invested.
-11.11%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$9,015
Rent
-$2,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$288k
Closing costs
1%
$14,381
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,015
Total Expenses
$11,977
Mortgage P&I
78%
$7,066
Property Taxes
14%
$1,267
Home Insurance
6%
$578
HOA
0%
$0
Property Management
12%
$1,082
CapEx
4%
$361
Vacancy
3%
$270
Maintenance
4%
$361
Other
11%
$992