Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.27% first-year return on $122k initial cash invested.
-1.27%
Cash On Cash
6.22%
Cap Rate
1.02
DSCR
$4,632
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,632 income − $4,762 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,400
Closing costs
1%
$4,970
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,632
Total Expenses
$4,762
Mortgage P&I
54%
$2,520
Property Taxes
11%
$492
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510