Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.62% first-year return on $122k initial cash invested.
-7.62%
Cash On Cash
5.11%
Cap Rate
0.78
DSCR
$4,080
Rent
-$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,080 income − $4,853 expenses = $773 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,800
Closing costs
1%
$4,940
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,080
Total Expenses
$4,853
Mortgage P&I
66%
$2,712
Property Taxes
12%
$478
Home Insurance
4%
$173
HOA
3%
$103
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449