Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.91% first-year return on $120k initial cash invested.
-1.91%
Cash On Cash
6.14%
Cap Rate
1
DSCR
$4,492
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,492 income − $4,682 expenses = $190 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,820
Closing costs
1%
$4,841
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,492
Total Expenses
$4,682
Mortgage P&I
55%
$2,485
Property Taxes
11%
$497
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494