Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.92% first-year return on $312k initial cash invested.
-8.92%
Cash On Cash
4.4%
Cap Rate
0.72
DSCR
$9,154
Rent
-$2,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,154 income − $11,474 expenses = $2,320 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
$9,154
Total Expenses
$11,474
Mortgage P&I
77%
$7,092
Property Taxes
8%
$777
Home Insurance
5%
$490
HOA
0%
$3
Property Management
12%
$1,098
CapEx
4%
$366
Vacancy
3%
$275
Maintenance
4%
$366
Other
11%
$1,007