Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.11% first-year return on $103k initial cash invested.
-6.11%
Cash On Cash
4.97%
Cap Rate
0.84
DSCR
$3,516
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,940
Closing costs
1%
$4,897
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,516
Total Expenses
$4,040
Mortgage P&I
69%
$2,410
Property Taxes
4%
$148
Home Insurance
5%
$171
HOA
3%
$115
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387