Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.46% first-year return on $120k initial cash invested.
-3.46%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$3,704
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,900
Closing costs
1%
$4,845
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,704
Total Expenses
$4,049
Mortgage P&I
66%
$2,444
Property Taxes
4%
$131
Home Insurance
5%
$184
HOA
1%
$32
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407