Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $120k initial cash invested.
-6.27%
Cash On Cash
4.62%
Cap Rate
0.8
DSCR
$3,938
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,340
Closing costs
1%
$4,867
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$4,566
Mortgage P&I
60%
$2,345
Property Taxes
17%
$674
Home Insurance
5%
$189
HOA
0%
$18
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433