Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.98% first-year return on $120k initial cash invested.
-8.98%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$3,027
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,560
Closing costs
1%
$4,878
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,027
Total Expenses
$3,928
Mortgage P&I
80%
$2,409
Property Taxes
8%
$245
Home Insurance
6%
$175
HOA
2%
$70
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333