Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.06% first-year return on $122k initial cash invested.
-3.06%
Cash On Cash
5.68%
Cap Rate
0.94
DSCR
$4,252
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $4,564 expenses = $312 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,240
Closing costs
1%
$4,962
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$4,564
Mortgage P&I
59%
$2,489
Property Taxes
10%
$437
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468