Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.58% first-year return on $121k initial cash invested.
-6.58%
Cash On Cash
4.66%
Cap Rate
0.79
DSCR
$3,632
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $4,297 expenses = $665 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,340
Closing costs
1%
$4,917
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,632
Total Expenses
$4,297
Mortgage P&I
67%
$2,431
Property Taxes
13%
$458
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400