Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.15% first-year return on $121k initial cash invested.
-6.15%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$3,438
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $4,057 expenses = $619 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$4,057
Mortgage P&I
70%
$2,423
Property Taxes
9%
$293
Home Insurance
5%
$171
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378