Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.44% first-year return on $120k initial cash invested.
-14.44%
Cash On Cash
3.43%
Cap Rate
0.51
DSCR
$2,295
Rent
-$1,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $3,733 expenses = $1,438 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,680
Closing costs
1%
$4,834
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$3,733
Mortgage P&I
119%
$2,729
Property Taxes
2%
$49
Home Insurance
8%
$175
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252