Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.7% first-year return on $120k initial cash invested.
-16.7%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$1,952
Rent
-$1,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,952 income − $3,620 expenses = $1,668 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,952
Total Expenses
$3,620
Mortgage P&I
125%
$2,434
Property Taxes
18%
$352
Home Insurance
9%
$170
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215