Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.05% first-year return on $120k initial cash invested.
-8.05%
Cash On Cash
5.02%
Cap Rate
0.75
DSCR
$3,454
Rent
-$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,454 income − $4,258 expenses = $804 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,040
Closing costs
1%
$4,852
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,454
Total Expenses
$4,258
Mortgage P&I
78%
$2,696
Property Taxes
4%
$139
Home Insurance
5%
$173
HOA
2%
$76
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380