Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.77% first-year return on $122k initial cash invested.
-3.77%
Cash On Cash
5.62%
Cap Rate
0.92
DSCR
$4,634
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,634 income − $5,018 expenses = $384 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,140
Closing costs
1%
$4,957
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,634
Total Expenses
$5,018
Mortgage P&I
54%
$2,522
Property Taxes
16%
$746
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510