Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.77% first-year return on $320k initial cash invested.
-12.77%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$7,689
Rent
-$3,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1437k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$287k
Closing costs
1%
$14,371
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,689
Total Expenses
$11,093
Mortgage P&I
92%
$7,060
Property Taxes
6%
$459
Home Insurance
7%
$525
HOA
6%
$433
Property Management
12%
$923
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$846