Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12% first-year return on $320k initial cash invested.
-12%
Cash On Cash
4.27%
Cap Rate
0.65
DSCR
$11,062
Rent
-$3,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,062 income − $14,259 expenses = $3,197 out of pocket
Investment Breakdown
|
Purchase Price
$1436k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$287k
Closing costs
1%
$14,364
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,062
Total Expenses
$14,259
Mortgage P&I
71%
$7,868
Property Taxes
13%
$1,452
Home Insurance
5%
$521
HOA
6%
$658
Property Management
12%
$1,327
CapEx
4%
$442
Vacancy
3%
$332
Maintenance
4%
$442
Other
11%
$1,217