Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.62% first-year return on $123k initial cash invested.
-4.62%
Cash On Cash
5.44%
Cap Rate
0.88
DSCR
$4,088
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,088 income − $4,560 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,620
Closing costs
1%
$4,981
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,088
Total Expenses
$4,560
Mortgage P&I
63%
$2,567
Property Taxes
10%
$421
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450