Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.27% first-year return on $120k initial cash invested.
-5.27%
Cash On Cash
4.8%
Cap Rate
0.83
DSCR
$3,308
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,520
Closing costs
1%
$4,876
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,308
Total Expenses
$3,837
Mortgage P&I
71%
$2,348
Property Taxes
6%
$190
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364