Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4% first-year return on $121k initial cash invested.
-4%
Cash On Cash
5.41%
Cap Rate
0.9
DSCR
$4,202
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,202 income − $4,607 expenses = $405 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,520
Closing costs
1%
$4,926
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,202
Total Expenses
$4,607
Mortgage P&I
59%
$2,459
Property Taxes
13%
$545
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462