Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.42% first-year return on $121k initial cash invested.
-0.42%
Cash On Cash
6.32%
Cap Rate
1.05
DSCR
$4,128
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,128 income − $4,170 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,660
Closing costs
1%
$4,883
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,128
Total Expenses
$4,170
Mortgage P&I
59%
$2,448
Property Taxes
3%
$144
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454