Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.81% first-year return on $122k initial cash invested.
-10.81%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$3,562
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,562 income − $4,661 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,562
Total Expenses
$4,661
Mortgage P&I
71%
$2,520
Property Taxes
21%
$758
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392