Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.51% first-year return on $120k initial cash invested.
-1.51%
Cash On Cash
6.2%
Cap Rate
1.01
DSCR
$4,233
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,233 income − $4,384 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,440
Closing costs
1%
$4,872
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$4,384
Mortgage P&I
59%
$2,501
Property Taxes
6%
$269
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466