Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.77% first-year return on $120k initial cash invested.
-7.77%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$2,978
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $3,757 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,380
Closing costs
1%
$4,869
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,978
Total Expenses
$3,757
Mortgage P&I
82%
$2,427
Property Taxes
5%
$145
Home Insurance
6%
$173
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328