Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.12% first-year return on $480k initial cash invested.
-25.12%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$4,917
Rent
-$10,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,917 income − $14,964 expenses = $10,047 out of pocket
Investment Breakdown
|
Purchase Price
$2200k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,917
Total Expenses
$14,964
Mortgage P&I
232%
$11,413
Property Taxes
19%
$928
Home Insurance
16%
$770
HOA
4%
$180
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541