Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.6% first-year return on $121k initial cash invested.
-11.6%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$3,172
Rent
-$1,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,172 income − $4,341 expenses = $1,169 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,172
Total Expenses
$4,341
Mortgage P&I
80%
$2,525
Property Taxes
16%
$523
Home Insurance
5%
$172
HOA
1%
$42
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349