Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.75% first-year return on $121k initial cash invested.
-1.75%
Cash On Cash
5.92%
Cap Rate
1
DSCR
$4,464
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,880
Closing costs
1%
$4,894
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,464
Total Expenses
$4,640
Mortgage P&I
54%
$2,413
Property Taxes
12%
$533
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491