Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.75% first-year return on $312k initial cash invested.
-19.75%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$4,880
Rent
-$5,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,880 income − $10,016 expenses = $5,136 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,880
Total Expenses
$10,016
Mortgage P&I
147%
$7,197
Property Taxes
14%
$670
Home Insurance
10%
$490
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537