Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.33% first-year return on $485k initial cash invested.
-23.33%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$4,780
Rent
-$9,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,780 income − $14,214 expenses = $9,434 out of pocket
Investment Breakdown
|
Purchase Price
$2225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$485k
Downpayment
20%
$445k
Closing costs
1%
$22,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,780
Total Expenses
$14,214
Mortgage P&I
235%
$11,236
Property Taxes
12%
$574
Home Insurance
16%
$779
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526