Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.56% first-year return on $122k initial cash invested.
-5.56%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$4,130
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $4,696 expenses = $566 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,300
Closing costs
1%
$4,965
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,130
Total Expenses
$4,696
Mortgage P&I
60%
$2,490
Property Taxes
15%
$628
Home Insurance
4%
$174
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454