Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.95% first-year return on $120k initial cash invested.
-2.95%
Cash On Cash
5.87%
Cap Rate
0.95
DSCR
$4,012
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,012 income − $4,307 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,060
Closing costs
1%
$4,853
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,012
Total Expenses
$4,307
Mortgage P&I
63%
$2,508
Property Taxes
7%
$266
Home Insurance
4%
$171
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441