Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.66% first-year return on $122k initial cash invested.
-3.66%
Cash On Cash
5.76%
Cap Rate
0.92
DSCR
$4,449
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,449 income − $4,821 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,449
Total Expenses
$4,821
Mortgage P&I
58%
$2,568
Property Taxes
13%
$568
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489