Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.94% first-year return on $120k initial cash invested.
-2.94%
Cash On Cash
6.56%
Cap Rate
0.96
DSCR
$4,455
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,455 income − $4,749 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,120
Closing costs
1%
$4,856
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,455
Total Expenses
$4,749
Mortgage P&I
62%
$2,769
Property Taxes
7%
$292
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490