Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.96% first-year return on $121k initial cash invested.
-14.96%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$2,046
Rent
-$1,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $3,553 expenses = $1,507 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$3,553
Mortgage P&I
122%
$2,488
Property Taxes
10%
$197
Home Insurance
8%
$172
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225