Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.75% first-year return on $312k initial cash invested.
-13.75%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$7,136
Rent
-$3,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,136 income − $10,711 expenses = $3,575 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,136
Total Expenses
$10,711
Mortgage P&I
99%
$7,049
Property Taxes
10%
$747
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$785