Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.23% first-year return on $120k initial cash invested.
-11.23%
Cash On Cash
4.08%
Cap Rate
0.63
DSCR
$3,344
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $4,471 expenses = $1,127 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,600
Closing costs
1%
$4,880
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$4,471
Mortgage P&I
79%
$2,651
Property Taxes
15%
$499
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368