Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.25% first-year return on $120k initial cash invested.
-6.25%
Cash On Cash
5.4%
Cap Rate
0.82
DSCR
$3,594
Rent
-$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,594 income − $4,221 expenses = $627 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,440
Closing costs
1%
$4,872
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,594
Total Expenses
$4,221
Mortgage P&I
74%
$2,677
Property Taxes
4%
$147
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395