Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.57% first-year return on $312k initial cash invested.
-18.57%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$4,878
Rent
-$4,829
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
$4,878
Total Expenses
$9,707
Mortgage P&I
142%
$6,933
Property Taxes
13%
$626
Home Insurance
10%
$490
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537