Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.2% first-year return on $120k initial cash invested.
-2.2%
Cash On Cash
5.96%
Cap Rate
0.98
DSCR
$4,060
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,060 income − $4,280 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,180
Closing costs
1%
$4,859
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,060
Total Expenses
$4,280
Mortgage P&I
61%
$2,473
Property Taxes
6%
$252
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447