Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.77% first-year return on $122k initial cash invested.
-4.77%
Cash On Cash
5.83%
Cap Rate
0.89
DSCR
$4,364
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,364 income − $4,850 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,320
Closing costs
1%
$4,966
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$4,850
Mortgage P&I
62%
$2,722
Property Taxes
11%
$480
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480