Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.73% first-year return on $120k initial cash invested.
-20.73%
Cash On Cash
1.76%
Cap Rate
0.26
DSCR
$1,935
Rent
-$2,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,935 income − $4,006 expenses = $2,071 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,040
Closing costs
1%
$4,852
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,935
Total Expenses
$4,006
Mortgage P&I
140%
$2,704
Property Taxes
24%
$470
Home Insurance
9%
$175
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213