Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.19% first-year return on $122k initial cash invested.
-13.19%
Cash On Cash
3.37%
Cap Rate
0.54
DSCR
$3,358
Rent
-$1,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $4,702 expenses = $1,344 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,320
Closing costs
1%
$4,966
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$4,702
Mortgage P&I
78%
$2,603
Property Taxes
24%
$790
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369