Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.82% first-year return on $120k initial cash invested.
-1.82%
Cash On Cash
6.45%
Cap Rate
1
DSCR
$4,862
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,862 income − $5,045 expenses = $183 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,560
Closing costs
1%
$4,878
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,862
Total Expenses
$5,045
Mortgage P&I
54%
$2,610
Property Taxes
13%
$611
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$535