Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.3% first-year return on $116k initial cash invested.
-14.3%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$2,295
Rent
-$1,382
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,295
Total Expenses
$3,677
Mortgage P&I
106%
$2,444
Property Taxes
10%
$234
Home Insurance
8%
$173
HOA
2%
$46
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252