Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.99% first-year return on $120k initial cash invested.
-4.99%
Cash On Cash
4.9%
Cap Rate
0.85
DSCR
$3,440
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,420
Closing costs
1%
$4,871
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$3,940
Mortgage P&I
68%
$2,350
Property Taxes
7%
$245
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378