Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.36% first-year return on $120k initial cash invested.
-13.36%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$1,964
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $3,301 expenses = $1,337 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,220
Closing costs
1%
$4,861
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,964
Total Expenses
$3,301
Mortgage P&I
123%
$2,410
Property Taxes
5%
$107
Home Insurance
6%
$115
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216