Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.45% first-year return on $124k initial cash invested.
-1.45%
Cash On Cash
6.75%
Cap Rate
1.02
DSCR
$5,277
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,277 income − $5,427 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,071
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,277
Total Expenses
$5,427
Mortgage P&I
53%
$2,793
Property Taxes
9%
$453
Home Insurance
3%
$184
HOA
4%
$204
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580