Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.47% first-year return on $122k initial cash invested.
-6.47%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$4,016
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,016 income − $4,673 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,980
Closing costs
1%
$4,949
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,016
Total Expenses
$4,673
Mortgage P&I
62%
$2,477
Property Taxes
16%
$655
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442