Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.97% first-year return on $120k initial cash invested.
-21.97%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$1,407
Rent
-$2,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,407
Total Expenses
$3,601
Mortgage P&I
169%
$2,376
Property Taxes
41%
$577
Home Insurance
12%
$170
HOA
0%
$0
Property Management
12%
$169
CapEx
4%
$56
Vacancy
3%
$42
Maintenance
4%
$56
Other
11%
$155