Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.1% first-year return on $122k initial cash invested.
-3.1%
Cash On Cash
5.58%
Cap Rate
0.94
DSCR
$4,294
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $4,609 expenses = $315 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,100
Closing costs
1%
$4,955
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,294
Total Expenses
$4,609
Mortgage P&I
57%
$2,449
Property Taxes
12%
$516
Home Insurance
4%
$178
HOA
0%
$6
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472