Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.85% first-year return on $320k initial cash invested.
-19.85%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$6,692
Rent
-$5,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,692 income − $11,978 expenses = $5,286 out of pocket
Investment Breakdown
|
Purchase Price
$1436k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$287k
Closing costs
1%
$14,362
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,692
Total Expenses
$11,978
Mortgage P&I
109%
$7,262
Property Taxes
20%
$1,362
Home Insurance
8%
$508
HOA
9%
$570
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736