Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.73% first-year return on $124k initial cash invested.
-4.73%
Cash On Cash
5.69%
Cap Rate
0.88
DSCR
$4,274
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,274 income − $4,761 expenses = $487 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,032
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,274
Total Expenses
$4,761
Mortgage P&I
63%
$2,702
Property Taxes
8%
$339
Home Insurance
4%
$184
HOA
2%
$83
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470