Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.81% first-year return on $121k initial cash invested.
-16.81%
Cash On Cash
2.4%
Cap Rate
0.38
DSCR
$1,898
Rent
-$1,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,898 income − $3,596 expenses = $1,698 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,300
Closing costs
1%
$4,915
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,898
Total Expenses
$3,596
Mortgage P&I
137%
$2,606
Property Taxes
5%
$104
Home Insurance
9%
$176
HOA
3%
$64
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209