Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.6% first-year return on $312k initial cash invested.
-18.6%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$4,461
Rent
-$4,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,461 income − $9,298 expenses = $4,837 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
$4,461
Total Expenses
$9,298
Mortgage P&I
161%
$7,171
Property Taxes
3%
$121
Home Insurance
11%
$490
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491