Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.59% first-year return on $120k initial cash invested.
-12.59%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$3,334
Rent
-$1,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,334 income − $4,588 expenses = $1,254 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,680
Closing costs
1%
$4,834
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,334
Total Expenses
$4,588
Mortgage P&I
74%
$2,452
Property Taxes
22%
$740
Home Insurance
5%
$175
HOA
3%
$88
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367