Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.05% first-year return on $120k initial cash invested.
-2.05%
Cash On Cash
5.74%
Cap Rate
0.98
DSCR
$4,050
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,050
Total Expenses
$4,255
Mortgage P&I
58%
$2,364
Property Taxes
8%
$343
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446