Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.81% first-year return on $124k initial cash invested.
-4.81%
Cash On Cash
5.24%
Cap Rate
0.87
DSCR
$4,054
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,054 income − $4,550 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,054
Total Expenses
$4,550
Mortgage P&I
63%
$2,534
Property Taxes
10%
$389
Home Insurance
4%
$175
HOA
2%
$74
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446