Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.62% first-year return on $121k initial cash invested.
-3.62%
Cash On Cash
5.31%
Cap Rate
0.91
DSCR
$3,884
Rent
-$365
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%
$98,240
Closing costs
1%
$4,912
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$4,249
Mortgage P&I
61%
$2,383
Property Taxes
10%
$374
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427