Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.21% first-year return on $121k initial cash invested.
-0.21%
Cash On Cash
6.31%
Cap Rate
1.06
DSCR
$4,358
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,358 income − $4,379 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,358
Total Expenses
$4,379
Mortgage P&I
56%
$2,424
Property Taxes
7%
$302
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479