Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.96% first-year return on $122k initial cash invested.
-0.96%
Cash On Cash
6.87%
Cap Rate
1.03
DSCR
$4,732
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,732 income − $4,830 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,360
Closing costs
1%
$4,968
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,732
Total Expenses
$4,830
Mortgage P&I
58%
$2,753
Property Taxes
6%
$261
Home Insurance
4%
$174
HOA
1%
$33
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521