Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.53% first-year return on $120k initial cash invested.
-2.53%
Cash On Cash
5.85%
Cap Rate
0.96
DSCR
$4,028
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $4,282 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,440
Closing costs
1%
$4,872
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$4,282
Mortgage P&I
61%
$2,470
Property Taxes
7%
$268
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443