Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.29% first-year return on $124k initial cash invested.
-0.29%
Cash On Cash
6.38%
Cap Rate
1.06
DSCR
$4,725
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,725 income − $4,755 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,029
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,725
Total Expenses
$4,755
Mortgage P&I
53%
$2,513
Property Taxes
10%
$455
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520