Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.04% first-year return on $122k initial cash invested.
-20.04%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$2,559
Rent
-$2,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $4,601 expenses = $2,042 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,300
Closing costs
1%
$4,965
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$4,601
Mortgage P&I
96%
$2,444
Property Taxes
40%
$1,016
Home Insurance
11%
$272
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281