Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.62% first-year return on $312k initial cash invested.
-4.62%
Cash On Cash
5.29%
Cap Rate
0.89
DSCR
$11,052
Rent
-$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,052 income − $12,253 expenses = $1,201 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
$11,052
Total Expenses
$12,253
Mortgage P&I
63%
$6,927
Property Taxes
10%
$1,078
Home Insurance
4%
$490
HOA
0%
$0
Property Management
12%
$1,326
CapEx
4%
$442
Vacancy
3%
$332
Maintenance
4%
$442
Other
11%
$1,216