Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.39% first-year return on $121k initial cash invested.
-0.39%
Cash On Cash
6.6%
Cap Rate
1.06
DSCR
$4,748
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,748 income − $4,787 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,240
Closing costs
1%
$4,912
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,748
Total Expenses
$4,787
Mortgage P&I
54%
$2,550
Property Taxes
9%
$439
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522