Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.37% first-year return on $120k initial cash invested.
-2.37%
Cash On Cash
5.74%
Cap Rate
0.97
DSCR
$3,992
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $4,229 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$4,229
Mortgage P&I
60%
$2,398
Property Taxes
8%
$303
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439