Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.23% first-year return on $121k initial cash invested.
-7.23%
Cash On Cash
5.23%
Cap Rate
0.79
DSCR
$3,882
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $4,612 expenses = $730 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,200
Closing costs
1%
$4,910
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,882
Total Expenses
$4,612
Mortgage P&I
70%
$2,713
Property Taxes
11%
$408
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427