Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.8% first-year return on $120k initial cash invested.
-16.8%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$2,565
Rent
-$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,140
Closing costs
1%
$4,857
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$4,245
Mortgage P&I
93%
$2,395
Property Taxes
31%
$797
Home Insurance
7%
$180
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282