Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.55% first-year return on $122k initial cash invested.
-4.55%
Cash On Cash
5.54%
Cap Rate
0.89
DSCR
$4,120
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $4,582 expenses = $462 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
$4,120
Total Expenses
$4,582
Mortgage P&I
63%
$2,583
Property Taxes
9%
$386
Home Insurance
4%
$170
HOA
1%
$42
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453