Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.33% first-year return on $120k initial cash invested.
-3.33%
Cash On Cash
6.22%
Cap Rate
0.95
DSCR
$4,707
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,707 income − $5,039 expenses = $332 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,680
Closing costs
1%
$4,834
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,707
Total Expenses
$5,039
Mortgage P&I
56%
$2,649
Property Taxes
13%
$615
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518