Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.68% first-year return on $124k initial cash invested.
-0.68%
Cash On Cash
6.26%
Cap Rate
1.05
DSCR
$4,599
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,599 income − $4,669 expenses = $70 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,066
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,599
Total Expenses
$4,669
Mortgage P&I
55%
$2,528
Property Taxes
9%
$402
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506