Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.75% first-year return on $120k initial cash invested.
-3.75%
Cash On Cash
6.17%
Cap Rate
0.92
DSCR
$4,152
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,152 income − $4,527 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,260
Closing costs
1%
$4,863
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,152
Total Expenses
$4,527
Mortgage P&I
65%
$2,711
Property Taxes
6%
$233
Home Insurance
4%
$171
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457