Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.63% first-year return on $121k initial cash invested.
-6.63%
Cash On Cash
4.59%
Cap Rate
0.78
DSCR
$3,646
Rent
-$668
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%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,646
Total Expenses
$4,314
Mortgage P&I
66%
$2,394
Property Taxes
14%
$505
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401