Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.33% first-year return on $122k initial cash invested.
-1.33%
Cash On Cash
6.16%
Cap Rate
1.02
DSCR
$4,422
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,422 income − $4,557 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,080
Closing costs
1%
$4,954
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$4,557
Mortgage P&I
57%
$2,502
Property Taxes
8%
$373
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486