Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.36% first-year return on $120k initial cash invested.
-11.36%
Cash On Cash
4.02%
Cap Rate
0.61
DSCR
$2,886
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $4,023 expenses = $1,137 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,200
Closing costs
1%
$4,860
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,886
Total Expenses
$4,023
Mortgage P&I
92%
$2,650
Property Taxes
7%
$188
Home Insurance
6%
$184
HOA
1%
$21
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317