Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.31% first-year return on $121k initial cash invested.
-7.31%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$4,116
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $4,851 expenses = $735 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,700
Closing costs
1%
$4,885
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,116
Total Expenses
$4,851
Mortgage P&I
59%
$2,434
Property Taxes
20%
$821
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453