Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.92% first-year return on $124k initial cash invested.
-8.92%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$3,897
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,897 income − $4,819 expenses = $922 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,897
Total Expenses
$4,819
Mortgage P&I
65%
$2,517
Property Taxes
18%
$713
Home Insurance
5%
$177
HOA
2%
$86
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429