Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.23% first-year return on $122k initial cash invested.
-16.23%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$2,271
Rent
-$1,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $3,920 expenses = $1,649 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,271
Total Expenses
$3,920
Mortgage P&I
110%
$2,501
Property Taxes
20%
$446
Home Insurance
8%
$173
HOA
1%
$27
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250