Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.6% first-year return on $122k initial cash invested.
-2.6%
Cash On Cash
5.55%
Cap Rate
0.96
DSCR
$4,370
Rent
-$263
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,620
Closing costs
1%
$4,931
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,370
Total Expenses
$4,633
Mortgage P&I
54%
$2,367
Property Taxes
14%
$606
Home Insurance
4%
$174
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481