Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.56% first-year return on $122k initial cash invested.
-3.56%
Cash On Cash
5.3%
Cap Rate
0.91
DSCR
$3,450
Rent
-$362
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
6.1%
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
$3,450
Total Expenses
$3,812
Mortgage P&I
70%
$2,409
Property Taxes
2%
$56
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380