Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.09% first-year return on $121k initial cash invested.
-4.09%
Cash On Cash
5.92%
Cap Rate
0.91
DSCR
$4,330
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,330 income − $4,743 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,140
Closing costs
1%
$4,907
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,330
Total Expenses
$4,743
Mortgage P&I
61%
$2,661
Property Taxes
10%
$437
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476