Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.72% first-year return on $312k initial cash invested.
-18.72%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$5,181
Rent
-$4,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,181 income − $10,049 expenses = $4,868 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%
$13,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,181
Total Expenses
$10,049
Mortgage P&I
135%
$7,001
Property Taxes
15%
$793
Home Insurance
9%
$490
HOA
0%
$4
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570