Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.89% first-year return on $122k initial cash invested.
-9.89%
Cash On Cash
4.03%
Cap Rate
0.66
DSCR
$4,072
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $5,074 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,620
Closing costs
1%
$4,931
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$5,074
Mortgage P&I
61%
$2,493
Property Taxes
8%
$310
Home Insurance
4%
$175
HOA
17%
$711
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448