Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.98% first-year return on $124k initial cash invested.
-0.98%
Cash On Cash
6.18%
Cap Rate
1.03
DSCR
$4,386
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $4,488 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,066
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,386
Total Expenses
$4,488
Mortgage P&I
58%
$2,538
Property Taxes
7%
$322
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$132
Maintenance
4%
$175
Other
11%
$482