Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.23% first-year return on $120k initial cash invested.
-13.23%
Cash On Cash
3.76%
Cap Rate
0.57
DSCR
$4,070
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,070 income − $5,388 expenses = $1,318 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,740
Closing costs
1%
$4,837
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,070
Total Expenses
$5,388
Mortgage P&I
66%
$2,672
Property Taxes
19%
$788
Home Insurance
4%
$171
HOA
9%
$373
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448