Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.06% first-year return on $120k initial cash invested.
-7.06%
Cash On Cash
4.67%
Cap Rate
0.77
DSCR
$3,394
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,394 income − $4,100 expenses = $706 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,140
Closing costs
1%
$4,857
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,394
Total Expenses
$4,100
Mortgage P&I
73%
$2,462
Property Taxes
9%
$311
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373