Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.31% first-year return on $122k initial cash invested.
-3.31%
Cash On Cash
5.57%
Cap Rate
0.93
DSCR
$4,366
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,366 income − $4,701 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,680
Closing costs
1%
$4,934
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,366
Total Expenses
$4,701
Mortgage P&I
56%
$2,450
Property Taxes
13%
$584
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480