Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.33% first-year return on $120k initial cash invested.
-1.33%
Cash On Cash
5.97%
Cap Rate
1.02
DSCR
$4,624
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,820
Closing costs
1%
$4,841
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,624
Total Expenses
$4,757
Mortgage P&I
51%
$2,356
Property Taxes
14%
$658
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509