Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.29% first-year return on $121k initial cash invested.
-7.29%
Cash On Cash
5.23%
Cap Rate
0.78
DSCR
$3,702
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $4,436 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,940
Closing costs
1%
$4,897
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$4,436
Mortgage P&I
73%
$2,719
Property Taxes
8%
$284
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407