Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.7% first-year return on $121k initial cash invested.
-6.7%
Cash On Cash
4.78%
Cap Rate
0.79
DSCR
$3,946
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,946 income − $4,619 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,720
Closing costs
1%
$4,886
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,946
Total Expenses
$4,619
Mortgage P&I
62%
$2,460
Property Taxes
16%
$645
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434