Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.22% first-year return on $120k initial cash invested.
-12.22%
Cash On Cash
3.69%
Cap Rate
0.57
DSCR
$2,589
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $3,811 expenses = $1,222 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,589
Total Expenses
$3,811
Mortgage P&I
101%
$2,612
Property Taxes
5%
$142
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285