Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.47% first-year return on $121k initial cash invested.
-4.47%
Cash On Cash
5.1%
Cap Rate
0.88
DSCR
$3,933
Rent
-$450
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,960
Closing costs
1%
$4,898
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$4,383
Mortgage P&I
60%
$2,376
Property Taxes
13%
$497
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433