Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.63% first-year return on $122k initial cash invested.
-6.63%
Cash On Cash
5.52%
Cap Rate
0.82
DSCR
$4,108
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $4,784 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
7.6%
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
$4,108
Total Expenses
$4,784
Mortgage P&I
68%
$2,799
Property Taxes
10%
$414
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452