Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.84% first-year return on $320k initial cash invested.
-18.84%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$4,596
Rent
-$5,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,596 income − $9,626 expenses = $5,030 out of pocket
Investment Breakdown
|
Purchase Price
$1440k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$288k
Closing costs
1%
$14,397
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,596
Total Expenses
$9,626
Mortgage P&I
154%
$7,078
Property Taxes
10%
$452
Home Insurance
11%
$525
HOA
0%
$7
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506