Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.61% first-year return on $122k initial cash invested.
-5.61%
Cash On Cash
4.69%
Cap Rate
0.82
DSCR
$3,450
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $4,021 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,450
Total Expenses
$4,021
Mortgage P&I
69%
$2,371
Property Taxes
3%
$93
Home Insurance
5%
$180
HOA
6%
$203
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380