Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.01% first-year return on $121k initial cash invested.
-13.01%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$2,392
Rent
-$1,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $3,704 expenses = $1,312 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,120
Closing costs
1%
$4,906
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,392
Total Expenses
$3,704
Mortgage P&I
105%
$2,513
Property Taxes
8%
$197
Home Insurance
8%
$180
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263