Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.53% first-year return on $484k initial cash invested.
-24.53%
Cash On Cash
1.2%
Cap Rate
0.19
DSCR
$9,376
Rent
-$9,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,376 income − $19,273 expenses = $9,897 out of pocket
Investment Breakdown
|
Purchase Price
$2220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$484k
Downpayment
20%
$444k
Closing costs
1%
$22,198
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,376
Total Expenses
$19,273
Mortgage P&I
125%
$11,749
Property Taxes
31%
$2,871
Home Insurance
12%
$1,138
HOA
4%
$328
Property Management
12%
$1,125
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,031