Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.99% first-year return on $120k initial cash invested.
-10.99%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$2,982
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $4,077 expenses = $1,095 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,700
Closing costs
1%
$4,835
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$4,077
Mortgage P&I
82%
$2,432
Property Taxes
13%
$384
Home Insurance
8%
$248
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328