Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.06% first-year return on $120k initial cash invested.
-15.06%
Cash On Cash
2.87%
Cap Rate
0.45
DSCR
$2,664
Rent
-$1,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $4,171 expenses = $1,507 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,664
Total Expenses
$4,171
Mortgage P&I
96%
$2,563
Property Taxes
20%
$526
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293