Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.19% first-year return on $312k initial cash invested.
-12.19%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$9,396
Rent
-$3,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,396 income − $12,565 expenses = $3,169 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%
$13,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,396
Total Expenses
$12,565
Mortgage P&I
75%
$7,029
Property Taxes
15%
$1,417
Home Insurance
5%
$490
HOA
5%
$433
Property Management
12%
$1,128
CapEx
4%
$376
Vacancy
3%
$282
Maintenance
4%
$376
Other
11%
$1,034