Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.64% first-year return on $103k initial cash invested.
-3.64%
Cash On Cash
5.73%
Cap Rate
0.93
DSCR
$3,632
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $3,946 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,484
Closing costs
1%
$4,924
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,632
Total Expenses
$3,946
Mortgage P&I
69%
$2,522
Property Taxes
0%
$17
Home Insurance
5%
$172
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400