Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.9% first-year return on $480k initial cash invested.
-21.9%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$4,722
Rent
-$8,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2200k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,722
Total Expenses
$13,481
Mortgage P&I
228%
$10,766
Property Taxes
7%
$339
Home Insurance
16%
$770
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519