Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.21% first-year return on $120k initial cash invested.
-2.21%
Cash On Cash
5.54%
Cap Rate
0.97
DSCR
$3,730
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,840
Closing costs
1%
$4,842
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,730
Total Expenses
$3,950
Mortgage P&I
62%
$2,307
Property Taxes
5%
$202
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410