Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.04% first-year return on $120k initial cash invested.
-5.04%
Cash On Cash
5.9%
Cap Rate
0.88
DSCR
$4,664
Rent
-$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,664 income − $5,169 expenses = $505 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,340
Closing costs
1%
$4,867
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,664
Total Expenses
$5,169
Mortgage P&I
58%
$2,711
Property Taxes
15%
$700
Home Insurance
4%
$171
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513