Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.01% first-year return on $120k initial cash invested.
-6.01%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$3,950
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,950 income − $4,550 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,960
Closing costs
1%
$4,848
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,950
Total Expenses
$4,550
Mortgage P&I
60%
$2,381
Property Taxes
17%
$654
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434