Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.62% first-year return on $121k initial cash invested.
-0.62%
Cash On Cash
6.44%
Cap Rate
1.06
DSCR
$5,100
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,100 income − $5,163 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,400
Closing costs
1%
$4,920
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,100
Total Expenses
$5,163
Mortgage P&I
49%
$2,498
Property Taxes
15%
$756
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561