Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.16% first-year return on $312k initial cash invested.
-15.16%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$7,278
Rent
-$3,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,278 income − $11,220 expenses = $3,942 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,278
Total Expenses
$11,220
Mortgage P&I
97%
$7,034
Property Taxes
17%
$1,222
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$873
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$801