Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.97% first-year return on $121k initial cash invested.
-3.97%
Cash On Cash
5.58%
Cap Rate
0.9
DSCR
$3,726
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $4,127 expenses = $401 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,180
Closing costs
1%
$4,909
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,726
Total Expenses
$4,127
Mortgage P&I
68%
$2,533
Property Taxes
4%
$152
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410