Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.66% first-year return on $120k initial cash invested.
-0.66%
Cash On Cash
6.57%
Cap Rate
1.05
DSCR
$4,968
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,968 income − $5,034 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,080
Closing costs
1%
$4,854
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,968
Total Expenses
$5,034
Mortgage P&I
51%
$2,523
Property Taxes
13%
$650
Home Insurance
3%
$172
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546