Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.08% first-year return on $122k initial cash invested.
-1.08%
Cash On Cash
6.34%
Cap Rate
1.03
DSCR
$4,698
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,698 income − $4,808 expenses = $110 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,880
Closing costs
1%
$4,944
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,698
Total Expenses
$4,808
Mortgage P&I
54%
$2,535
Property Taxes
11%
$500
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517