Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.63% first-year return on $312k initial cash invested.
-19.63%
Cash On Cash
2.02%
Cap Rate
0.32
DSCR
$5,100
Rent
-$5,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,100 income − $10,204 expenses = $5,104 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,100
Total Expenses
$10,204
Mortgage P&I
142%
$7,255
Property Taxes
14%
$725
Home Insurance
10%
$490
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561