Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.62% first-year return on $123k initial cash invested.
-3.62%
Cash On Cash
5.63%
Cap Rate
0.92
DSCR
$4,044
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,044 income − $4,416 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,008
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,044
Total Expenses
$4,416
Mortgage P&I
63%
$2,561
Property Taxes
5%
$213
Home Insurance
5%
$182
HOA
2%
$85
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445