Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.36% first-year return on $121k initial cash invested.
-4.36%
Cash On Cash
5.16%
Cap Rate
0.88
DSCR
$3,802
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,802 income − $4,242 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,320
Closing costs
1%
$4,916
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,802
Total Expenses
$4,242
Mortgage P&I
63%
$2,402
Property Taxes
10%
$373
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418