Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.59% first-year return on $312k initial cash invested.
-20.59%
Cash On Cash
2.1%
Cap Rate
0.32
DSCR
$5,390
Rent
-$5,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,390 income − $10,744 expenses = $5,354 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,390
Total Expenses
$10,744
Mortgage P&I
141%
$7,583
Property Taxes
16%
$837
Home Insurance
9%
$490
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593