Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.9% first-year return on $122k initial cash invested.
-6.9%
Cash On Cash
4.62%
Cap Rate
0.77
DSCR
$3,470
Rent
-$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,470 income − $4,171 expenses = $701 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
$3,470
Total Expenses
$4,171
Mortgage P&I
71%
$2,469
Property Taxes
10%
$334
Home Insurance
5%
$173
HOA
0%
$15
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382