Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.41% first-year return on $122k initial cash invested.
-4.41%
Cash On Cash
5.09%
Cap Rate
0.87
DSCR
$3,574
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,680
Closing costs
1%
$4,934
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,574
Total Expenses
$4,021
Mortgage P&I
67%
$2,397
Property Taxes
5%
$162
Home Insurance
5%
$173
HOA
2%
$74
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393