Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.14% first-year return on $122k initial cash invested.
-4.14%
Cash On Cash
5.17%
Cap Rate
0.89
DSCR
$3,849
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,849 income − $4,272 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,520
Closing costs
1%
$4,976
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,849
Total Expenses
$4,272
Mortgage P&I
63%
$2,413
Property Taxes
10%
$374
Home Insurance
5%
$177
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423