Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.2% first-year return on $122k initial cash invested.
-4.2%
Cash On Cash
5.04%
Cap Rate
0.89
DSCR
$4,083
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,800
Closing costs
1%
$4,940
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,083
Total Expenses
$4,509
Mortgage P&I
57%
$2,338
Property Taxes
15%
$609
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449