Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.69% first-year return on $120k initial cash invested.
-15.69%
Cash On Cash
2.57%
Cap Rate
0.41
DSCR
$2,330
Rent
-$1,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $3,893 expenses = $1,563 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,720
Closing costs
1%
$4,836
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,330
Total Expenses
$3,893
Mortgage P&I
107%
$2,504
Property Taxes
19%
$431
Home Insurance
7%
$166
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256