Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.85% first-year return on $120k initial cash invested.
-0.85%
Cash On Cash
6.67%
Cap Rate
1.05
DSCR
$5,235
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,235 income − $5,320 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,180
Closing costs
1%
$4,859
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,235
Total Expenses
$5,320
Mortgage P&I
49%
$2,576
Property Taxes
15%
$793
Home Insurance
3%
$172
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576