Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.45% first-year return on $122k initial cash invested.
-1.45%
Cash On Cash
6.15%
Cap Rate
1.01
DSCR
$4,323
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,323 income − $4,471 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,520
Closing costs
1%
$4,976
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,323
Total Expenses
$4,471
Mortgage P&I
58%
$2,527
Property Taxes
7%
$298
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476