Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $120k initial cash invested.
-5.89%
Cash On Cash
4.85%
Cap Rate
0.82
DSCR
$3,957
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,240
Closing costs
1%
$4,862
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,957
Total Expenses
$4,547
Mortgage P&I
61%
$2,398
Property Taxes
15%
$574
Home Insurance
4%
$175
HOA
1%
$55
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435