Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.78% first-year return on $122k initial cash invested.
-1.78%
Cash On Cash
6.07%
Cap Rate
1
DSCR
$4,658
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,658 income − $4,839 expenses = $181 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,980
Closing costs
1%
$4,949
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,658
Total Expenses
$4,839
Mortgage P&I
54%
$2,499
Property Taxes
13%
$584
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512