Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.46% first-year return on $120k initial cash invested.
-4.46%
Cash On Cash
5.32%
Cap Rate
0.88
DSCR
$3,640
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $4,085 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,760
Closing costs
1%
$4,838
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$4,085
Mortgage P&I
67%
$2,445
Property Taxes
6%
$204
Home Insurance
5%
$175
HOA
1%
$23
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400