Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.06% first-year return on $121k initial cash invested.
-4.06%
Cash On Cash
5.33%
Cap Rate
0.91
DSCR
$4,808
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,540
Closing costs
1%
$4,927
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,808
Total Expenses
$5,219
Mortgage P&I
50%
$2,407
Property Taxes
21%
$1,003
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529