Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.99% first-year return on $120k initial cash invested.
-0.99%
Cash On Cash
6.29%
Cap Rate
1.04
DSCR
$4,726
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,726 income − $4,825 expenses = $99 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
$4,726
Total Expenses
$4,825
Mortgage P&I
52%
$2,446
Property Taxes
9%
$411
Home Insurance
4%
$173
HOA
4%
$188
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520