Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.78% first-year return on $120k initial cash invested.
-5.78%
Cash On Cash
5.57%
Cap Rate
0.85
DSCR
$4,470
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,470 income − $5,046 expenses = $576 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,680
Closing costs
1%
$4,834
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,470
Total Expenses
$5,046
Mortgage P&I
59%
$2,642
Property Taxes
11%
$478
Home Insurance
4%
$172
HOA
5%
$234
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492