Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.12% first-year return on $122k initial cash invested.
-7.12%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$4,028
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $4,755 expenses = $727 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,480
Closing costs
1%
$4,974
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$4,755
Mortgage P&I
61%
$2,464
Property Taxes
19%
$782
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443