Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.42% first-year return on $312k initial cash invested.
-11.42%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$8,036
Rent
-$2,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.3%
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
$8,036
Total Expenses
$11,005
Mortgage P&I
86%
$6,930
Property Taxes
8%
$613
Home Insurance
6%
$490
HOA
3%
$241
Property Management
12%
$964
CapEx
4%
$321
Vacancy
3%
$241
Maintenance
4%
$321
Other
11%
$884