Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.35% first-year return on $122k initial cash invested.
-4.35%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$4,480
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $4,924 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,480
Closing costs
1%
$4,974
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$4,924
Mortgage P&I
55%
$2,472
Property Taxes
17%
$780
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493