Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.2% first-year return on $121k initial cash invested.
-1.2%
Cash On Cash
6.05%
Cap Rate
1.03
DSCR
$4,881
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,881
Total Expenses
$5,002
Mortgage P&I
49%
$2,394
Property Taxes
16%
$777
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537