Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.28% first-year return on $122k initial cash invested.
-3.28%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$4,240
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,240 income − $4,574 expenses = $334 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,240
Total Expenses
$4,574
Mortgage P&I
59%
$2,482
Property Taxes
11%
$475
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466