Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.9% first-year return on $122k initial cash invested.
-9.9%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$3,195
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $4,198 expenses = $1,003 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,620
Closing costs
1%
$4,931
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$4,198
Mortgage P&I
78%
$2,482
Property Taxes
14%
$455
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351