Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.32% first-year return on $122k initial cash invested.
-5.32%
Cash On Cash
5.18%
Cap Rate
0.85
DSCR
$3,873
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $4,412 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,680
Closing costs
1%
$4,934
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$4,412
Mortgage P&I
65%
$2,513
Property Taxes
8%
$322
Home Insurance
5%
$175
HOA
2%
$85
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426