Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.53% first-year return on $121k initial cash invested.
-12.53%
Cash On Cash
3.33%
Cap Rate
0.54
DSCR
$2,760
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $4,022 expenses = $1,262 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$4,022
Mortgage P&I
91%
$2,513
Property Taxes
14%
$391
Home Insurance
7%
$180
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304