Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.32% first-year return on $320k initial cash invested.
-9.32%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$10,257
Rent
-$2,484
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%
$14,366
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,257
Total Expenses
$12,741
Mortgage P&I
69%
$7,068
Property Taxes
16%
$1,602
Home Insurance
6%
$584
HOA
0%
$0
Property Management
12%
$1,231
CapEx
4%
$410
Vacancy
3%
$308
Maintenance
4%
$410
Other
11%
$1,128