Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.41% first-year return on $121k initial cash invested.
-5.41%
Cash On Cash
4.7%
Cap Rate
0.82
DSCR
$3,212
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,680
Closing costs
1%
$4,884
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$3,756
Mortgage P&I
73%
$2,329
Property Taxes
5%
$164
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353