Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.39% first-year return on $122k initial cash invested.
-3.39%
Cash On Cash
5.81%
Cap Rate
0.94
DSCR
$4,590
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,590 income − $4,934 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,700
Closing costs
1%
$4,935
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,590
Total Expenses
$4,934
Mortgage P&I
56%
$2,549
Property Taxes
14%
$648
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505