Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.27% first-year return on $121k initial cash invested.
-4.27%
Cash On Cash
5.37%
Cap Rate
0.88
DSCR
$3,396
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,396 income − $3,826 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$3,826
Mortgage P&I
73%
$2,486
Property Taxes
0%
$12
Home Insurance
5%
$172
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374