Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.43% first-year return on $312k initial cash invested.
-20.43%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$3,898
Rent
-$5,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $9,210 expenses = $5,312 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,898
Total Expenses
$9,210
Mortgage P&I
184%
$7,169
Property Taxes
6%
$225
Home Insurance
13%
$490
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429