Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.55% first-year return on $120k initial cash invested.
-11.55%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$3,020
Rent
-$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $4,172 expenses = $1,152 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,800
Closing costs
1%
$4,840
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,020
Total Expenses
$4,172
Mortgage P&I
80%
$2,404
Property Taxes
18%
$558
Home Insurance
6%
$175
HOA
0%
$8
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332