Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.61% first-year return on $120k initial cash invested.
-4.61%
Cash On Cash
5.14%
Cap Rate
0.87
DSCR
$3,946
Rent
-$460
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
6.2%
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
$3,946
Total Expenses
$4,406
Mortgage P&I
60%
$2,381
Property Taxes
13%
$513
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434