Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.14% first-year return on $124k initial cash invested.
-8.14%
Cash On Cash
4.29%
Cap Rate
0.73
DSCR
$4,017
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,017 income − $4,861 expenses = $844 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,067
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,017
Total Expenses
$4,861
Mortgage P&I
62%
$2,496
Property Taxes
21%
$858
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442