Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.61% first-year return on $122k initial cash invested.
-2.61%
Cash On Cash
5.59%
Cap Rate
0.96
DSCR
$4,418
Rent
-$264
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
$122k
Downpayment
20%
$98,640
Closing costs
1%
$4,932
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,418
Total Expenses
$4,682
Mortgage P&I
54%
$2,386
Property Taxes
14%
$625
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486