Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.82% first-year return on $122k initial cash invested.
-8.82%
Cash On Cash
3.87%
Cap Rate
0.67
DSCR
$3,078
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,760
Closing costs
1%
$4,938
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$3,972
Mortgage P&I
77%
$2,363
Property Taxes
11%
$341
Home Insurance
6%
$178
HOA
1%
$44
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339