Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.84% first-year return on $120k initial cash invested.
-5.84%
Cash On Cash
5.07%
Cap Rate
0.82
DSCR
$3,528
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $4,113 expenses = $585 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,260
Closing costs
1%
$4,863
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,528
Total Expenses
$4,113
Mortgage P&I
71%
$2,498
Property Taxes
7%
$241
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388