Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.13% first-year return on $121k initial cash invested.
-5.13%
Cash On Cash
5.21%
Cap Rate
0.85
DSCR
$3,555
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,555 income − $4,072 expenses = $517 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%
$98,020
Closing costs
1%
$4,901
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,555
Total Expenses
$4,072
Mortgage P&I
70%
$2,503
Property Taxes
5%
$185
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391