Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.44% first-year return on $120k initial cash invested.
-11.44%
Cash On Cash
3.73%
Cap Rate
0.6
DSCR
$3,686
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,686 income − $4,827 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,800
Closing costs
1%
$4,840
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$4,827
Mortgage P&I
68%
$2,499
Property Taxes
23%
$864
Home Insurance
5%
$169
HOA
1%
$43
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405