Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.32% first-year return on $122k initial cash invested.
-2.32%
Cash On Cash
5.71%
Cap Rate
0.97
DSCR
$4,336
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,780
Closing costs
1%
$4,939
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,336
Total Expenses
$4,571
Mortgage P&I
56%
$2,413
Property Taxes
10%
$451
Home Insurance
4%
$174
HOA
1%
$60
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477