Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.9% first-year return on $120k initial cash invested.
-14.9%
Cash On Cash
2.88%
Cap Rate
0.46
DSCR
$3,603
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $5,097 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,460
Closing costs
1%
$4,873
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,603
Total Expenses
$5,097
Mortgage P&I
70%
$2,518
Property Taxes
11%
$389
Home Insurance
5%
$186
HOA
22%
$780
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396