Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.44% first-year return on $320k initial cash invested.
-16.44%
Cash On Cash
2.8%
Cap Rate
0.45
DSCR
$7,178
Rent
-$4,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,178 income − $11,559 expenses = $4,381 out of pocket
Investment Breakdown
|
Purchase Price
$1437k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$287k
Closing costs
1%
$14,373
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,178
Total Expenses
$11,559
Mortgage P&I
104%
$7,452
Property Taxes
17%
$1,212
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$790