Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.12% first-year return on $121k initial cash invested.
-0.12%
Cash On Cash
6.34%
Cap Rate
1.07
DSCR
$4,518
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,518 income − $4,530 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,040
Closing costs
1%
$4,902
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,518
Total Expenses
$4,530
Mortgage P&I
54%
$2,419
Property Taxes
8%
$349
Home Insurance
4%
$175
HOA
1%
$50
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497