Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.93% first-year return on $121k initial cash invested.
-4.93%
Cash On Cash
5.31%
Cap Rate
0.86
DSCR
$3,681
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,681 income − $4,177 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,940
Closing costs
1%
$4,897
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$4,177
Mortgage P&I
68%
$2,516
Property Taxes
5%
$197
Home Insurance
5%
$171
HOA
1%
$42
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405