Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.64% first-year return on $120k initial cash invested.
-6.64%
Cash On Cash
4.55%
Cap Rate
0.78
DSCR
$3,279
Rent
-$664
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%
$97,080
Closing costs
1%
$4,854
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$3,943
Mortgage P&I
72%
$2,374
Property Taxes
7%
$233
Home Insurance
6%
$186
HOA
1%
$36
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361