Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.79% first-year return on $120k initial cash invested.
-10.79%
Cash On Cash
3.84%
Cap Rate
0.61
DSCR
$2,580
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $3,658 expenses = $1,078 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,580
Total Expenses
$3,658
Mortgage P&I
98%
$2,526
Property Taxes
3%
$85
Home Insurance
7%
$170
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284