Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -30.12% first-year return on $485k initial cash invested.
-30.12%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$6,933
Rent
-$12,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,933 income − $19,110 expenses = $12,177 out of pocket
Investment Breakdown
|
Purchase Price
$2225k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$485k
Downpayment
20%
$445k
Closing costs
1%
$22,248
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,933
Total Expenses
$19,110
Mortgage P&I
180%
$12,496
Property Taxes
50%
$3,469
Home Insurance
11%
$788
HOA
0%
$0
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$763