Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.89% first-year return on $123k initial cash invested.
-0.89%
Cash On Cash
6.47%
Cap Rate
1.03
DSCR
$4,528
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,528 income − $4,619 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,580
Closing costs
1%
$4,979
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,528
Total Expenses
$4,619
Mortgage P&I
57%
$2,595
Property Taxes
7%
$305
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498