Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.63% first-year return on $122k initial cash invested.
-4.63%
Cash On Cash
5.19%
Cap Rate
0.87
DSCR
$3,728
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $4,199 expenses = $471 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$4,199
Mortgage P&I
66%
$2,463
Property Taxes
8%
$296
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410