Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.54% first-year return on $122k initial cash invested.
-5.54%
Cash On Cash
5.74%
Cap Rate
0.86
DSCR
$4,374
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $4,937 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,940
Closing costs
1%
$4,947
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,374
Total Expenses
$4,937
Mortgage P&I
63%
$2,754
Property Taxes
12%
$523
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481