Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $120k initial cash invested.
-7.25%
Cash On Cash
5.09%
Cap Rate
0.79
DSCR
$4,046
Rent
-$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,046 income − $4,771 expenses = $725 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
7.1%
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
$4,046
Total Expenses
$4,771
Mortgage P&I
65%
$2,623
Property Taxes
7%
$276
Home Insurance
4%
$175
HOA
8%
$321
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445