Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.84% first-year return on $120k initial cash invested.
-4.84%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$3,740
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,740 income − $4,223 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,940
Closing costs
1%
$4,847
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,740
Total Expenses
$4,223
Mortgage P&I
64%
$2,409
Property Taxes
10%
$371
Home Insurance
5%
$171
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$411