Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.81% first-year return on $320k initial cash invested.
-19.81%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$4,976
Rent
-$5,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,976 income − $10,252 expenses = $5,276 out of pocket
Investment Breakdown
|
Purchase Price
$1436k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$287k
Closing costs
1%
$14,364
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,976
Total Expenses
$10,252
Mortgage P&I
145%
$7,216
Property Taxes
13%
$625
Home Insurance
14%
$682
HOA
1%
$38
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547