Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.52% first-year return on $123k initial cash invested.
-1.52%
Cash On Cash
6.15%
Cap Rate
1.02
DSCR
$5,130
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,130 income − $5,286 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,020
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,130
Total Expenses
$5,286
Mortgage P&I
49%
$2,523
Property Taxes
16%
$839
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564