Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.81% first-year return on $120k initial cash invested.
-4.81%
Cash On Cash
5.72%
Cap Rate
0.89
DSCR
$4,718
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,718 income − $5,199 expenses = $481 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,160
Closing costs
1%
$4,858
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,718
Total Expenses
$5,199
Mortgage P&I
55%
$2,607
Property Taxes
17%
$814
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519