Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.27% first-year return on $120k initial cash invested.
-16.27%
Cash On Cash
2.57%
Cap Rate
0.4
DSCR
$2,366
Rent
-$1,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $3,992 expenses = $1,626 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,040
Closing costs
1%
$4,852
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$3,992
Mortgage P&I
109%
$2,570
Property Taxes
6%
$144
Home Insurance
7%
$173
HOA
13%
$300
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260