Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.8% first-year return on $121k initial cash invested.
-1.8%
Cash On Cash
5.76%
Cap Rate
0.99
DSCR
$4,196
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,560
Closing costs
1%
$4,928
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,196
Total Expenses
$4,378
Mortgage P&I
57%
$2,381
Property Taxes
10%
$401
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462