Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.21% first-year return on $122k initial cash invested.
-2.21%
Cash On Cash
5.83%
Cap Rate
0.97
DSCR
$3,807
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$4,032
Mortgage P&I
65%
$2,479
Property Taxes
2%
$86
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419