Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.55% first-year return on $123k initial cash invested.
-9.55%
Cash On Cash
4.14%
Cap Rate
0.67
DSCR
$3,282
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $4,263 expenses = $981 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,012
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$4,263
Mortgage P&I
79%
$2,580
Property Taxes
12%
$384
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361