Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.97% first-year return on $121k initial cash invested.
-6.97%
Cash On Cash
4.95%
Cap Rate
0.79
DSCR
$3,810
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,810 income − $4,515 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,400
Closing costs
1%
$4,920
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,810
Total Expenses
$4,515
Mortgage P&I
68%
$2,582
Property Taxes
12%
$464
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419