Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.26% first-year return on $120k initial cash invested.
-5.26%
Cash On Cash
4.77%
Cap Rate
0.83
DSCR
$3,346
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,820
Closing costs
1%
$4,841
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$3,871
Mortgage P&I
69%
$2,315
Property Taxes
7%
$232
Home Insurance
5%
$173
HOA
0%
$13
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368