Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.66% first-year return on $122k initial cash invested.
-6.66%
Cash On Cash
4.87%
Cap Rate
0.79
DSCR
$3,874
Rent
-$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $4,554 expenses = $680 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,500
Closing costs
1%
$4,975
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,874
Total Expenses
$4,554
Mortgage P&I
66%
$2,544
Property Taxes
10%
$373
Home Insurance
5%
$175
HOA
4%
$145
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426