Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.76% first-year return on $121k initial cash invested.
-1.76%
Cash On Cash
6.2%
Cap Rate
1.01
DSCR
$4,784
Rent
-$177
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$4,961
Mortgage P&I
53%
$2,519
Property Taxes
13%
$642
Home Insurance
4%
$174
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526