Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.8% first-year return on $120k initial cash invested.
-3.8%
Cash On Cash
5.3%
Cap Rate
0.9
DSCR
$3,814
Rent
-$381
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,460
Closing costs
1%
$4,873
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$4,195
Mortgage P&I
62%
$2,379
Property Taxes
9%
$347
Home Insurance
4%
$171
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420