Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.78% first-year return on $121k initial cash invested.
-3.78%
Cash On Cash
5.28%
Cap Rate
0.9
DSCR
$3,513
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $3,896 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,540
Closing costs
1%
$4,927
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$3,896
Mortgage P&I
69%
$2,408
Property Taxes
3%
$118
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$386