Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.49% first-year return on $121k initial cash invested.
-3.49%
Cash On Cash
5.4%
Cap Rate
0.92
DSCR
$3,744
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,900
Closing costs
1%
$4,895
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,744
Total Expenses
$4,095
Mortgage P&I
64%
$2,402
Property Taxes
5%
$171
Home Insurance
5%
$178
HOA
2%
$71
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412