Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.73% first-year return on $122k initial cash invested.
-10.73%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$2,430
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $3,520 expenses = $1,090 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,430
Total Expenses
$3,520
Mortgage P&I
103%
$2,497
Property Taxes
1%
$24
Home Insurance
7%
$173
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267