Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.61% first-year return on $121k initial cash invested.
-5.61%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$3,710
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,710 income − $4,276 expenses = $566 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,060
Closing costs
1%
$4,903
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$4,276
Mortgage P&I
66%
$2,458
Property Taxes
10%
$383
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408