Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.66% first-year return on $123k initial cash invested.
-5.66%
Cash On Cash
5.01%
Cap Rate
0.82
DSCR
$3,370
Rent
-$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $3,951 expenses = $581 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,006
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$3,951
Mortgage P&I
75%
$2,537
Property Taxes
2%
$80
Home Insurance
5%
$178
HOA
0%
$10
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371