Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.19% first-year return on $122k initial cash invested.
-4.19%
Cash On Cash
5.56%
Cap Rate
0.9
DSCR
$4,322
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,322 income − $4,748 expenses = $426 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,180
Closing costs
1%
$4,959
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,322
Total Expenses
$4,748
Mortgage P&I
59%
$2,550
Property Taxes
11%
$488
Home Insurance
4%
$175
HOA
2%
$65
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475