Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.93% first-year return on $122k initial cash invested.
-0.93%
Cash On Cash
6.17%
Cap Rate
1.03
DSCR
$4,004
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,004 income − $4,098 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,860
Closing costs
1%
$4,943
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,004
Total Expenses
$4,098
Mortgage P&I
62%
$2,475
Property Taxes
2%
$90
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440