Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.74% first-year return on $121k initial cash invested.
-7.74%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$2,952
Rent
-$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,952 income − $3,732 expenses = $780 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,952
Total Expenses
$3,732
Mortgage P&I
84%
$2,488
Property Taxes
2%
$68
Home Insurance
6%
$172
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325