Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.19% first-year return on $120k initial cash invested.
-11.19%
Cash On Cash
3.91%
Cap Rate
0.61
DSCR
$3,048
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $4,166 expenses = $1,118 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$4,166
Mortgage P&I
85%
$2,578
Property Taxes
7%
$217
Home Insurance
6%
$170
HOA
5%
$165
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335