Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.31% first-year return on $122k initial cash invested.
-6.31%
Cash On Cash
5.18%
Cap Rate
0.82
DSCR
$4,142
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $4,783 expenses = $641 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,142
Total Expenses
$4,783
Mortgage P&I
63%
$2,611
Property Taxes
14%
$588
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456