Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.12% first-year return on $122k initial cash invested.
-0.12%
Cash On Cash
6.41%
Cap Rate
1.07
DSCR
$4,443
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,443 income − $4,455 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,820
Closing costs
1%
$4,941
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,443
Total Expenses
$4,455
Mortgage P&I
56%
$2,473
Property Taxes
7%
$314
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489