Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.97% first-year return on $120k initial cash invested.
-13.97%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$3,120
Rent
-$1,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,120 income − $4,516 expenses = $1,396 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,080
Closing costs
1%
$4,854
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,120
Total Expenses
$4,516
Mortgage P&I
77%
$2,400
Property Taxes
28%
$877
Home Insurance
6%
$178
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343