Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.87% first-year return on $120k initial cash invested.
-4.87%
Cash On Cash
5.78%
Cap Rate
0.88
DSCR
$4,257
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,257 income − $4,743 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,940
Closing costs
1%
$4,847
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,257
Total Expenses
$4,743
Mortgage P&I
62%
$2,649
Property Taxes
11%
$477
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468