Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $122k initial cash invested.
-6.93%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$3,520
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,520 income − $4,225 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,060
Closing costs
1%
$4,953
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,520
Total Expenses
$4,225
Mortgage P&I
70%
$2,447
Property Taxes
12%
$406
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387