Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected 0% first-year return on $122k initial cash invested.
0%
Cash On Cash
6.56%
Cap Rate
1.07
DSCR
$4,200
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $4,200 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,880
Closing costs
1%
$4,944
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$4,200
Mortgage P&I
60%
$2,534
Property Taxes
2%
$65
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462