Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.76% first-year return on $480k initial cash invested.
-21.76%
Cash On Cash
1.65%
Cap Rate
0.26
DSCR
$5,928
Rent
-$8,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,928 income − $14,634 expenses = $8,706 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
$5,928
Total Expenses
$14,634
Mortgage P&I
194%
$11,494
Property Taxes
6%
$355
Home Insurance
13%
$770
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652