Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.45% first-year return on $121k initial cash invested.
-5.45%
Cash On Cash
4.98%
Cap Rate
0.84
DSCR
$3,786
Rent
-$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,460
Closing costs
1%
$4,923
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$4,337
Mortgage P&I
64%
$2,441
Property Taxes
11%
$435
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416