Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.87% first-year return on $480k initial cash invested.
-26.87%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$4,934
Rent
-$10,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,934 income − $15,682 expenses = $10,748 out of pocket
Investment Breakdown
|
Purchase Price
$2200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$440k
Closing costs
1%
$22,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,934
Total Expenses
$15,682
Mortgage P&I
226%
$11,171
Property Taxes
42%
$2,064
Home Insurance
16%
$770
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543