Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.71% first-year return on $121k initial cash invested.
-2.71%
Cash On Cash
5.95%
Cap Rate
0.96
DSCR
$4,326
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,326 income − $4,599 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,326
Total Expenses
$4,599
Mortgage P&I
58%
$2,526
Property Taxes
10%
$431
Home Insurance
4%
$171
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476