Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.72% first-year return on $121k initial cash invested.
-4.72%
Cash On Cash
5.04%
Cap Rate
0.87
DSCR
$4,197
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $4,672 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.1%
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
$4,197
Total Expenses
$4,672
Mortgage P&I
56%
$2,361
Property Taxes
17%
$708
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462