Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.65% first-year return on $122k initial cash invested.
-9.65%
Cash On Cash
3.81%
Cap Rate
0.65
DSCR
$3,182
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $4,163 expenses = $981 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,182
Total Expenses
$4,163
Mortgage P&I
76%
$2,426
Property Taxes
15%
$483
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350