Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.52% first-year return on $320k initial cash invested.
-18.52%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$5,463
Rent
-$4,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,463 income − $10,407 expenses = $4,944 out of pocket
Investment Breakdown
|
Purchase Price
$1439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$288k
Closing costs
1%
$14,394
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,463
Total Expenses
$10,407
Mortgage P&I
132%
$7,201
Property Taxes
15%
$815
Home Insurance
10%
$525
HOA
0%
$7
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601