Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.7% first-year return on $120k initial cash invested.
-0.7%
Cash On Cash
6.36%
Cap Rate
1.05
DSCR
$4,842
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,842 income − $4,912 expenses = $70 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,840
Closing costs
1%
$4,842
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,842
Total Expenses
$4,912
Mortgage P&I
50%
$2,442
Property Taxes
13%
$650
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533