Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.7% first-year return on $120k initial cash invested.
-0.7%
Cash On Cash
6.24%
Cap Rate
1.04
DSCR
$4,360
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,360
Total Expenses
$4,430
Mortgage P&I
55%
$2,416
Property Taxes
8%
$362
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480