Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.96% first-year return on $121k initial cash invested.
-4.96%
Cash On Cash
5.72%
Cap Rate
0.87
DSCR
$4,020
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,020 income − $4,519 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,740
Closing costs
1%
$4,887
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,020
Total Expenses
$4,519
Mortgage P&I
66%
$2,667
Property Taxes
6%
$253
Home Insurance
4%
$172
HOA
1%
$60
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442