Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $120k initial cash invested.
-3.55%
Cash On Cash
5.47%
Cap Rate
0.92
DSCR
$3,854
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $4,210 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,540
Closing costs
1%
$4,877
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$4,210
Mortgage P&I
63%
$2,424
Property Taxes
7%
$272
Home Insurance
4%
$172
HOA
1%
$32
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424