Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.32% first-year return on $320k initial cash invested.
-19.32%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$6,336
Rent
-$5,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,336 income − $11,484 expenses = $5,148 out of pocket
Investment Breakdown
|
Purchase Price
$1437k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$287k
Closing costs
1%
$14,370
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,336
Total Expenses
$11,484
Mortgage P&I
118%
$7,475
Property Taxes
21%
$1,333
Home Insurance
8%
$523
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697