Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.96% first-year return on $121k initial cash invested.
-6.96%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$3,362
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,362 income − $4,066 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,460
Closing costs
1%
$4,923
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,362
Total Expenses
$4,066
Mortgage P&I
73%
$2,443
Property Taxes
8%
$257
Home Insurance
7%
$224
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370