Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.71% first-year return on $121k initial cash invested.
-12.71%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$3,146
Rent
-$1,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,420
Closing costs
1%
$4,921
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$4,431
Mortgage P&I
77%
$2,437
Property Taxes
24%
$749
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346