Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.5% first-year return on $312k initial cash invested.
-14.5%
Cash On Cash
3.95%
Cap Rate
0.57
DSCR
$8,696
Rent
-$3,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,696 income − $12,465 expenses = $3,769 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
7.8%
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
$8,696
Total Expenses
$12,465
Mortgage P&I
92%
$8,024
Property Taxes
9%
$793
Home Insurance
6%
$490
HOA
2%
$200
Property Management
12%
$1,044
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$957