Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.54% first-year return on $122k initial cash invested.
-2.54%
Cash On Cash
5.96%
Cap Rate
0.97
DSCR
$4,754
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,754 income − $5,012 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,920
Closing costs
1%
$4,946
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,754
Total Expenses
$5,012
Mortgage P&I
53%
$2,525
Property Taxes
15%
$696
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523