Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.97% first-year return on $121k initial cash invested.
-3.97%
Cash On Cash
5.56%
Cap Rate
0.91
DSCR
$4,575
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,575 income − $4,975 expenses = $400 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,575
Total Expenses
$4,975
Mortgage P&I
54%
$2,486
Property Taxes
17%
$762
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503