Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.19% first-year return on $120k initial cash invested.
-3.19%
Cash On Cash
5.79%
Cap Rate
0.95
DSCR
$4,842
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,842 income − $5,160 expenses = $318 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,740
Closing costs
1%
$4,837
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,842
Total Expenses
$5,160
Mortgage P&I
51%
$2,456
Property Taxes
11%
$533
Home Insurance
11%
$524
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533