Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.14% first-year return on $122k initial cash invested.
-0.14%
Cash On Cash
6.68%
Cap Rate
1.07
DSCR
$4,977
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,977 income − $4,991 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,160
Closing costs
1%
$4,958
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,977
Total Expenses
$4,991
Mortgage P&I
52%
$2,575
Property Taxes
11%
$525
Home Insurance
4%
$180
HOA
0%
$20
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547