Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.55% first-year return on $120k initial cash invested.
-2.55%
Cash On Cash
5.76%
Cap Rate
0.96
DSCR
$3,888
Rent
-$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $4,143 expenses = $255 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,888
Total Expenses
$4,143
Mortgage P&I
62%
$2,428
Property Taxes
6%
$221
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428