Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.33% first-year return on $312k initial cash invested.
-20.33%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$3,375
Rent
-$5,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $8,662 expenses = $5,287 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,375
Total Expenses
$8,662
Mortgage P&I
206%
$6,951
Property Taxes
1%
$49
Home Insurance
15%
$490
HOA
1%
$25
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371