Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.38% first-year return on $122k initial cash invested.
-5.38%
Cash On Cash
5.11%
Cap Rate
0.84
DSCR
$3,572
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,572 income − $4,117 expenses = $545 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,640
Closing costs
1%
$4,932
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,572
Total Expenses
$4,117
Mortgage P&I
70%
$2,501
Property Taxes
6%
$226
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393