Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.13% first-year return on $122k initial cash invested.
-4.13%
Cash On Cash
5.8%
Cap Rate
0.91
DSCR
$4,896
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,896 income − $5,317 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,260
Closing costs
1%
$4,963
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,896
Total Expenses
$5,317
Mortgage P&I
54%
$2,625
Property Taxes
17%
$851
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539