Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.34% first-year return on $312k initial cash invested.
-12.34%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$6,706
Rent
-$3,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,706 income − $9,914 expenses = $3,208 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,706
Total Expenses
$9,914
Mortgage P&I
105%
$7,038
Property Taxes
2%
$106
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738