Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.57% first-year return on $120k initial cash invested.
-17.57%
Cash On Cash
2.64%
Cap Rate
0.4
DSCR
$3,562
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,562 income − $5,319 expenses = $1,757 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,160
Closing costs
1%
$4,858
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,562
Total Expenses
$5,319
Mortgage P&I
75%
$2,684
Property Taxes
35%
$1,250
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392