Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.95% first-year return on $124k initial cash invested.
-3.95%
Cash On Cash
5.8%
Cap Rate
0.91
DSCR
$4,425
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $4,834 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,057
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,425
Total Expenses
$4,834
Mortgage P&I
60%
$2,676
Property Taxes
11%
$475
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487