Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.65% first-year return on $121k initial cash invested.
-6.65%
Cash On Cash
4.51%
Cap Rate
0.77
DSCR
$3,237
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $3,906 expenses = $669 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$3,906
Mortgage P&I
73%
$2,376
Property Taxes
8%
$260
Home Insurance
5%
$171
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356