Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.42% first-year return on $121k initial cash invested.
-1.42%
Cash On Cash
6.14%
Cap Rate
1.02
DSCR
$4,743
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,743 income − $4,886 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,240
Closing costs
1%
$4,912
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$4,886
Mortgage P&I
52%
$2,465
Property Taxes
13%
$637
Home Insurance
4%
$171
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522