Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.95% first-year return on $120k initial cash invested.
-5.95%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$3,962
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $4,557 expenses = $595 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,100
Closing costs
1%
$4,855
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,962
Total Expenses
$4,557
Mortgage P&I
61%
$2,411
Property Taxes
16%
$625
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436