Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.79% first-year return on $122k initial cash invested.
-8.79%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$3,728
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,780
Closing costs
1%
$4,939
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$4,620
Mortgage P&I
65%
$2,424
Property Taxes
15%
$550
Home Insurance
5%
$175
HOA
5%
$204
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410