Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.4% first-year return on $121k initial cash invested.
-10.4%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$3,237
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $4,290 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,560
Closing costs
1%
$4,928
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$4,290
Mortgage P&I
78%
$2,533
Property Taxes
15%
$483
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356