Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.09% first-year return on $120k initial cash invested.
-8.09%
Cash On Cash
4.79%
Cap Rate
0.75
DSCR
$4,059
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,059 income − $4,871 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,520
Closing costs
1%
$4,876
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,059
Total Expenses
$4,871
Mortgage P&I
64%
$2,595
Property Taxes
12%
$507
Home Insurance
4%
$182
HOA
5%
$208
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446