Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.54% first-year return on $122k initial cash invested.
-10.54%
Cash On Cash
3.73%
Cap Rate
0.61
DSCR
$2,700
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $3,768 expenses = $1,068 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,700
Closing costs
1%
$4,935
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$3,768
Mortgage P&I
92%
$2,493
Property Taxes
6%
$173
Home Insurance
7%
$184
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297