Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.67% first-year return on $120k initial cash invested.
-7.67%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$2,924
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,680
Closing costs
1%
$4,834
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$3,688
Mortgage P&I
80%
$2,336
Property Taxes
6%
$182
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322