Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.57% first-year return on $122k initial cash invested.
-15.57%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$2,704
Rent
-$1,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $4,285 expenses = $1,581 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,880
Closing costs
1%
$4,944
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$4,285
Mortgage P&I
91%
$2,462
Property Taxes
27%
$725
Home Insurance
7%
$180
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297