Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.13% first-year return on $121k initial cash invested.
-2.13%
Cash On Cash
5.73%
Cap Rate
0.98
DSCR
$4,450
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,160
Closing costs
1%
$4,908
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,450
Total Expenses
$4,665
Mortgage P&I
53%
$2,380
Property Taxes
13%
$594
Home Insurance
4%
$177
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490