Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.53% first-year return on $120k initial cash invested.
-15.53%
Cash On Cash
2.78%
Cap Rate
0.44
DSCR
$3,501
Rent
-$1,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $5,053 expenses = $1,552 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,100
Closing costs
1%
$4,855
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,501
Total Expenses
$5,053
Mortgage P&I
72%
$2,536
Property Taxes
32%
$1,113
Home Insurance
5%
$172
HOA
1%
$42
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385