Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.34% first-year return on $121k initial cash invested.
-0.34%
Cash On Cash
6.49%
Cap Rate
1.06
DSCR
$4,476
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,476 income − $4,510 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,320
Closing costs
1%
$4,916
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,476
Total Expenses
$4,510
Mortgage P&I
56%
$2,514
Property Taxes
5%
$225
Home Insurance
4%
$185
HOA
1%
$65
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492