Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.84% first-year return on $123k initial cash invested.
-6.84%
Cash On Cash
5.02%
Cap Rate
0.79
DSCR
$3,675
Rent
-$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $4,378 expenses = $703 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,018
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,675
Total Expenses
$4,378
Mortgage P&I
72%
$2,654
Property Taxes
6%
$233
Home Insurance
5%
$180
HOA
2%
$62
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404