Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.82% first-year return on $120k initial cash invested.
-16.82%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$1,936
Rent
-$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $3,616 expenses = $1,680 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,936
Total Expenses
$3,616
Mortgage P&I
128%
$2,477
Property Taxes
16%
$312
Home Insurance
9%
$170
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213