Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.16% first-year return on $122k initial cash invested.
-2.16%
Cash On Cash
5.7%
Cap Rate
0.98
DSCR
$4,312
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,660
Closing costs
1%
$4,933
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,312
Total Expenses
$4,531
Mortgage P&I
55%
$2,391
Property Taxes
12%
$501
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474