Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.69% first-year return on $122k initial cash invested.
-8.69%
Cash On Cash
4.5%
Cap Rate
0.72
DSCR
$3,603
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $4,488 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,220
Closing costs
1%
$4,961
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,603
Total Expenses
$4,488
Mortgage P&I
72%
$2,601
Property Taxes
14%
$488
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396