Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.43% first-year return on $122k initial cash invested.
-11.43%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$3,633
Rent
-$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,633
Total Expenses
$4,795
Mortgage P&I
67%
$2,435
Property Taxes
21%
$747
Home Insurance
5%
$178
HOA
6%
$200
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400