Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.18% first-year return on $121k initial cash invested.
-7.18%
Cash On Cash
4.38%
Cap Rate
0.76
DSCR
$4,062
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,400
Closing costs
1%
$4,920
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,062
Total Expenses
$4,788
Mortgage P&I
58%
$2,360
Property Taxes
14%
$556
Home Insurance
4%
$175
HOA
8%
$317
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447