Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.22% first-year return on $123k initial cash invested.
-20.22%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$2,529
Rent
-$2,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $4,606 expenses = $2,077 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,013
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,529
Total Expenses
$4,606
Mortgage P&I
99%
$2,514
Property Taxes
37%
$928
Home Insurance
8%
$205
HOA
4%
$100
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278