Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.45% first-year return on $122k initial cash invested.
-0.45%
Cash On Cash
6.29%
Cap Rate
1.05
DSCR
$4,226
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,226 income − $4,272 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,460
Closing costs
1%
$4,973
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,226
Total Expenses
$4,272
Mortgage P&I
59%
$2,485
Property Taxes
4%
$166
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465