Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.72% first-year return on $122k initial cash invested.
-1.72%
Cash On Cash
6.39%
Cap Rate
1.01
DSCR
$4,713
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,713 income − $4,888 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,280
Closing costs
1%
$4,964
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,713
Total Expenses
$4,888
Mortgage P&I
56%
$2,628
Property Taxes
10%
$482
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$518