Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.27% first-year return on $122k initial cash invested.
-4.27%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$3,412
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,412 income − $3,845 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,780
Closing costs
1%
$4,939
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,412
Total Expenses
$3,845
Mortgage P&I
72%
$2,454
Property Taxes
2%
$58
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375