Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.16% first-year return on $122k initial cash invested.
-6.16%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$3,932
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $4,558 expenses = $626 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%
$99,080
Closing costs
1%
$4,954
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,932
Total Expenses
$4,558
Mortgage P&I
63%
$2,470
Property Taxes
15%
$576
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433