Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $120k initial cash invested.
-5.03%
Cash On Cash
5.3%
Cap Rate
0.86
DSCR
$3,524
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,524 income − $4,026 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,524
Total Expenses
$4,026
Mortgage P&I
71%
$2,503
Property Taxes
4%
$154
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388