Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $121k initial cash invested.
-10.16%
Cash On Cash
4.59%
Cap Rate
0.69
DSCR
$4,149
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,149 income − $5,174 expenses = $1,025 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,120
Closing costs
1%
$4,906
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,149
Total Expenses
$5,174
Mortgage P&I
66%
$2,735
Property Taxes
21%
$866
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456