Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.24% first-year return on $480k initial cash invested.
-12.24%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$12,140
Rent
-$4,894
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
6.4%
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
$12,140
Total Expenses
$17,034
Mortgage P&I
90%
$10,969
Property Taxes
9%
$1,134
Home Insurance
7%
$803
HOA
0%
$0
Property Management
12%
$1,457
CapEx
4%
$486
Vacancy
3%
$364
Maintenance
4%
$486
Other
11%
$1,335