Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.05% first-year return on $312k initial cash invested.
-10.05%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$9,308
Rent
-$2,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,308 income − $11,921 expenses = $2,613 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,996
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,308
Total Expenses
$11,921
Mortgage P&I
76%
$7,059
Property Taxes
12%
$1,107
Home Insurance
5%
$508
HOA
1%
$83
Property Management
12%
$1,117
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,024