Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.41% first-year return on $124k initial cash invested.
-6.41%
Cash On Cash
4.89%
Cap Rate
0.8
DSCR
$3,360
Rent
-$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,360 income − $4,022 expenses = $662 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,047
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$4,022
Mortgage P&I
77%
$2,585
Property Taxes
3%
$115
Home Insurance
5%
$180
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370