Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.45% first-year return on $120k initial cash invested.
-3.45%
Cash On Cash
5.69%
Cap Rate
0.92
DSCR
$3,946
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,946 income − $4,291 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,300
Closing costs
1%
$4,865
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,946
Total Expenses
$4,291
Mortgage P&I
63%
$2,492
Property Taxes
7%
$272
Home Insurance
5%
$185
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434