Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.33% first-year return on $121k initial cash invested.
-5.33%
Cash On Cash
5.5%
Cap Rate
0.85
DSCR
$3,734
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $4,270 expenses = $536 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$4,270
Mortgage P&I
70%
$2,629
Property Taxes
5%
$201
Home Insurance
5%
$171
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411