Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.24% first-year return on $122k initial cash invested.
-6.24%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$3,945
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $4,578 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,840
Closing costs
1%
$4,942
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$4,578
Mortgage P&I
63%
$2,494
Property Taxes
14%
$565
Home Insurance
5%
$178
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434