Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.75% first-year return on $120k initial cash invested.
-4.75%
Cash On Cash
5.22%
Cap Rate
0.87
DSCR
$3,906
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,906 income − $4,383 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,540
Closing costs
1%
$4,877
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,906
Total Expenses
$4,383
Mortgage P&I
62%
$2,441
Property Taxes
11%
$443
Home Insurance
4%
$171
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430