Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.08% first-year return on $120k initial cash invested.
-6.08%
Cash On Cash
4.72%
Cap Rate
0.81
DSCR
$3,903
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,320
Closing costs
1%
$4,866
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$4,512
Mortgage P&I
61%
$2,367
Property Taxes
16%
$639
Home Insurance
4%
$175
HOA
0%
$5
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429