Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.44% first-year return on $120k initial cash invested.
-0.44%
Cash On Cash
6.28%
Cap Rate
1.05
DSCR
$4,371
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,371 income − $4,415 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,220
Closing costs
1%
$4,861
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,371
Total Expenses
$4,415
Mortgage P&I
55%
$2,414
Property Taxes
8%
$343
Home Insurance
4%
$171
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481