Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.88% first-year return on $121k initial cash invested.
-4.88%
Cash On Cash
5.39%
Cap Rate
0.88
DSCR
$4,623
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,623 income − $5,115 expenses = $492 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,623
Total Expenses
$5,115
Mortgage P&I
54%
$2,509
Property Taxes
13%
$621
Home Insurance
4%
$172
HOA
5%
$240
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509