Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.94% first-year return on $122k initial cash invested.
-2.94%
Cash On Cash
5.71%
Cap Rate
0.95
DSCR
$4,118
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,118 income − $4,418 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,340
Closing costs
1%
$4,967
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,118
Total Expenses
$4,418
Mortgage P&I
61%
$2,498
Property Taxes
8%
$344
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453