Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.27% first-year return on $120k initial cash invested.
-7.27%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$3,346
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,346 income − $4,073 expenses = $727 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,200
Closing costs
1%
$4,860
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$4,073
Mortgage P&I
74%
$2,474
Property Taxes
8%
$281
Home Insurance
5%
$180
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368