Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $122k initial cash invested.
-5.03%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$4,317
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,317 income − $4,830 expenses = $513 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,380
Closing costs
1%
$4,969
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,317
Total Expenses
$4,830
Mortgage P&I
57%
$2,469
Property Taxes
17%
$752
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475