Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.7% first-year return on $124k initial cash invested.
-8.7%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$3,726
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $4,628 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,726
Total Expenses
$4,628
Mortgage P&I
69%
$2,566
Property Taxes
15%
$546
Home Insurance
5%
$189
HOA
2%
$60
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410