Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.06% first-year return on $122k initial cash invested.
-3.06%
Cash On Cash
6.19%
Cap Rate
0.95
DSCR
$4,510
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,510 income − $4,822 expenses = $312 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,420
Closing costs
1%
$4,971
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,510
Total Expenses
$4,822
Mortgage P&I
60%
$2,697
Property Taxes
9%
$418
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496