Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.1% first-year return on $120k initial cash invested.
-6.1%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$3,232
Rent
-$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $3,843 expenses = $611 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,232
Total Expenses
$3,843
Mortgage P&I
75%
$2,427
Property Taxes
3%
$91
Home Insurance
5%
$175
HOA
2%
$51
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356