Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.97% first-year return on $120k initial cash invested.
-11.97%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$3,075
Rent
-$1,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $4,271 expenses = $1,196 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,060
Closing costs
1%
$4,853
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,075
Total Expenses
$4,271
Mortgage P&I
80%
$2,462
Property Taxes
18%
$548
Home Insurance
6%
$175
HOA
1%
$41
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338