Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $121k initial cash invested.
-7.01%
Cash On Cash
5.03%
Cap Rate
0.79
DSCR
$3,734
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $4,441 expenses = $707 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,060
Closing costs
1%
$4,903
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$4,441
Mortgage P&I
70%
$2,612
Property Taxes
10%
$385
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411