Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.08% first-year return on $122k initial cash invested.
-15.08%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$2,535
Rent
-$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $4,068 expenses = $1,533 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,535
Total Expenses
$4,068
Mortgage P&I
97%
$2,468
Property Taxes
22%
$566
Home Insurance
7%
$173
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279