Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.62% first-year return on $120k initial cash invested.
-2.62%
Cash On Cash
5.86%
Cap Rate
0.97
DSCR
$4,641
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,641 income − $4,903 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$103k
Closing costs
1%
$5,143
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,641
Total Expenses
$4,903
Mortgage P&I
56%
$2,587
Property Taxes
12%
$557
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511