Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.23% first-year return on $122k initial cash invested.
-14.23%
Cash On Cash
2.96%
Cap Rate
0.47
DSCR
$2,420
Rent
-$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $3,868 expenses = $1,448 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,180
Closing costs
1%
$4,959
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,420
Total Expenses
$3,868
Mortgage P&I
106%
$2,573
Property Taxes
12%
$298
Home Insurance
7%
$174
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266