Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.66% first-year return on $122k initial cash invested.
-5.66%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$3,768
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $4,343 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,960
Closing costs
1%
$4,948
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$4,343
Mortgage P&I
66%
$2,483
Property Taxes
8%
$299
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414