Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.36% first-year return on $122k initial cash invested.
-6.36%
Cash On Cash
4.87%
Cap Rate
0.8
DSCR
$3,674
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $4,321 expenses = $647 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,120
Closing costs
1%
$4,956
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$4,321
Mortgage P&I
68%
$2,513
Property Taxes
8%
$304
Home Insurance
5%
$179
HOA
2%
$76
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404