Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.9% first-year return on $312k initial cash invested.
-23.9%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$3,066
Rent
-$6,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $9,280 expenses = $6,214 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%
$13,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$9,280
Mortgage P&I
235%
$7,215
Property Taxes
17%
$522
Home Insurance
16%
$490
HOA
0%
$10
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337