Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.74% first-year return on $122k initial cash invested.
-6.74%
Cash On Cash
4.64%
Cap Rate
0.78
DSCR
$3,464
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,464 income − $4,150 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,120
Closing costs
1%
$4,956
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,464
Total Expenses
$4,150
Mortgage P&I
71%
$2,463
Property Taxes
10%
$333
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381