Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.75% first-year return on $123k initial cash invested.
-5.75%
Cash On Cash
5.62%
Cap Rate
0.85
DSCR
$4,792
Rent
-$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,792 income − $5,383 expenses = $591 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,021
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,792
Total Expenses
$5,383
Mortgage P&I
57%
$2,750
Property Taxes
17%
$828
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527