Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.13% first-year return on $120k initial cash invested.
-5.13%
Cash On Cash
5.83%
Cap Rate
0.87
DSCR
$4,218
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,218 income − $4,733 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,560
Closing costs
1%
$4,878
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,218
Total Expenses
$4,733
Mortgage P&I
64%
$2,714
Property Taxes
9%
$370
Home Insurance
4%
$172
HOA
1%
$42
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464