Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.17% first-year return on $120k initial cash invested.
-6.17%
Cash On Cash
5.58%
Cap Rate
0.84
DSCR
$4,454
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,454 income − $5,072 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,240
Closing costs
1%
$4,862
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,454
Total Expenses
$5,072
Mortgage P&I
61%
$2,702
Property Taxes
15%
$690
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490