Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.02% first-year return on $121k initial cash invested.
-8.02%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$3,363
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $4,175 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,560
Closing costs
1%
$4,928
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$4,175
Mortgage P&I
74%
$2,502
Property Taxes
10%
$334
Home Insurance
6%
$194
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370