Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.22% first-year return on $480k initial cash invested.
-18.22%
Cash On Cash
2.58%
Cap Rate
0.41
DSCR
$10,880
Rent
-$7,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,880 income − $18,170 expenses = $7,290 out of pocket
Investment Breakdown
|
Purchase Price
$2200k
Downpayment
20.0%
Interest Rate
6.9%
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
$10,880
Total Expenses
$18,170
Mortgage P&I
107%
$11,593
Property Taxes
19%
$2,108
Home Insurance
7%
$770
HOA
0%
$0
Property Management
12%
$1,306
CapEx
4%
$435
Vacancy
3%
$326
Maintenance
4%
$435
Other
11%
$1,197