Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $122k initial cash invested.
-6.19%
Cash On Cash
4.65%
Cap Rate
0.8
DSCR
$3,645
Rent
-$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $4,276 expenses = $631 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,320
Closing costs
1%
$4,966
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,645
Total Expenses
$4,276
Mortgage P&I
66%
$2,410
Property Taxes
12%
$452
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401