Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.76% first-year return on $121k initial cash invested.
-8.76%
Cash On Cash
4.46%
Cap Rate
0.71
DSCR
$3,166
Rent
-$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $4,050 expenses = $884 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,166
Total Expenses
$4,050
Mortgage P&I
82%
$2,582
Property Taxes
7%
$206
Home Insurance
6%
$185
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348