Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.66% first-year return on $120k initial cash invested.
-0.66%
Cash On Cash
6.65%
Cap Rate
1.05
DSCR
$4,922
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,922 income − $4,988 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,922
Total Expenses
$4,988
Mortgage P&I
52%
$2,565
Property Taxes
12%
$574
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541