Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.54% first-year return on $120k initial cash invested.
-2.54%
Cash On Cash
6.3%
Cap Rate
0.97
DSCR
$4,528
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,528 income − $4,782 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,020
Closing costs
1%
$4,851
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,528
Total Expenses
$4,782
Mortgage P&I
58%
$2,620
Property Taxes
10%
$451
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498