Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $120k initial cash invested.
-9.75%
Cash On Cash
4.31%
Cap Rate
0.67
DSCR
$3,363
Rent
-$974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $4,337 expenses = $974 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$4,337
Mortgage P&I
77%
$2,581
Property Taxes
13%
$441
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370