Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.02% first-year return on $320k initial cash invested.
-13.02%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$7,881
Rent
-$3,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,881 income − $11,356 expenses = $3,475 out of pocket
Investment Breakdown
|
Purchase Price
$1440k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$288k
Closing costs
1%
$14,396
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,881
Total Expenses
$11,356
Mortgage P&I
92%
$7,273
Property Taxes
11%
$888
Home Insurance
7%
$516
HOA
0%
$0
Property Management
12%
$946
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$867