Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.19% first-year return on $320k initial cash invested.
-10.19%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$9,028
Rent
-$2,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$288k
Closing costs
1%
$14,397
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,028
Total Expenses
$11,749
Mortgage P&I
79%
$7,154
Property Taxes
7%
$656
Home Insurance
7%
$648
HOA
2%
$222
Property Management
12%
$1,083
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$993