Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.68% first-year return on $120k initial cash invested.
-2.68%
Cash On Cash
5.56%
Cap Rate
0.96
DSCR
$4,068
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,068 income − $4,336 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,300
Closing costs
1%
$4,865
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$4,336
Mortgage P&I
58%
$2,359
Property Taxes
8%
$342
Home Insurance
4%
$174
HOA
2%
$78
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447