Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.61% first-year return on $120k initial cash invested.
-18.61%
Cash On Cash
1.93%
Cap Rate
0.3
DSCR
$1,804
Rent
-$1,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $3,663 expenses = $1,859 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,804
Total Expenses
$3,663
Mortgage P&I
142%
$2,569
Property Taxes
13%
$227
Home Insurance
9%
$170
HOA
5%
$85
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198