Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.44% first-year return on $124k initial cash invested.
-2.44%
Cash On Cash
5.9%
Cap Rate
0.96
DSCR
$3,999
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,999 income − $4,251 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,036
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,999
Total Expenses
$4,251
Mortgage P&I
64%
$2,566
Property Taxes
2%
$79
Home Insurance
5%
$182
HOA
2%
$64
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440