Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.76% first-year return on $122k initial cash invested.
-7.76%
Cash On Cash
5.35%
Cap Rate
0.78
DSCR
$3,838
Rent
-$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $4,629 expenses = $791 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,420
Closing costs
1%
$4,971
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$4,629
Mortgage P&I
74%
$2,853
Property Taxes
7%
$281
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422