Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.46% first-year return on $122k initial cash invested.
-10.46%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$2,792
Rent
-$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $3,855 expenses = $1,063 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,792
Total Expenses
$3,855
Mortgage P&I
90%
$2,513
Property Taxes
8%
$219
Home Insurance
6%
$173
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307