Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.83% first-year return on $320k initial cash invested.
-17.83%
Cash On Cash
2.09%
Cap Rate
0.36
DSCR
$5,120
Rent
-$4,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1437k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$287k
Closing costs
1%
$14,370
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,120
Total Expenses
$9,871
Mortgage P&I
138%
$7,051
Property Taxes
7%
$371
Home Insurance
10%
$525
HOA
4%
$183
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563