Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.17% first-year return on $120k initial cash invested.
-6.17%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$3,558
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $4,176 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,420
Closing costs
1%
$4,871
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$4,176
Mortgage P&I
69%
$2,468
Property Taxes
9%
$327
Home Insurance
5%
$172
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391