Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.3% first-year return on $122k initial cash invested.
-10.3%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$3,076
Rent
-$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,620
Closing costs
1%
$4,931
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$4,119
Mortgage P&I
81%
$2,491
Property Taxes
13%
$396
Home Insurance
6%
$187
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338