Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $122k initial cash invested.
-8.21%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$3,500
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,140
Closing costs
1%
$4,957
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,500
Total Expenses
$4,335
Mortgage P&I
70%
$2,458
Property Taxes
15%
$512
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385