Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.41% first-year return on $122k initial cash invested.
-16.41%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$1,869
Rent
-$1,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,869 income − $3,537 expenses = $1,668 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,869
Total Expenses
$3,537
Mortgage P&I
135%
$2,520
Property Taxes
11%
$208
Home Insurance
9%
$173
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206