Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.47% first-year return on $122k initial cash invested.
-16.47%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$3,004
Rent
-$1,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,004
Total Expenses
$4,678
Mortgage P&I
81%
$2,420
Property Taxes
35%
$1,065
Home Insurance
6%
$173
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330