Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.77% first-year return on $121k initial cash invested.
-11.77%
Cash On Cash
3.56%
Cap Rate
0.57
DSCR
$2,752
Rent
-$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $3,935 expenses = $1,183 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,700
Closing costs
1%
$4,885
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$3,935
Mortgage P&I
92%
$2,523
Property Taxes
7%
$203
Home Insurance
9%
$240
HOA
1%
$33
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303