Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.48% first-year return on $122k initial cash invested.
-14.48%
Cash On Cash
3.05%
Cap Rate
0.48
DSCR
$2,164
Rent
-$1,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $3,636 expenses = $1,472 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,164
Total Expenses
$3,636
Mortgage P&I
122%
$2,642
Property Taxes
4%
$84
Home Insurance
8%
$173
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238