Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.84% first-year return on $122k initial cash invested.
-5.84%
Cash On Cash
4.76%
Cap Rate
0.81
DSCR
$3,334
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,334
Total Expenses
$3,927
Mortgage P&I
73%
$2,425
Property Taxes
6%
$196
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367