Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.28% first-year return on $124k initial cash invested.
-8.28%
Cash On Cash
4.4%
Cap Rate
0.72
DSCR
$3,699
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $4,555 expenses = $856 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,051
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,699
Total Expenses
$4,555
Mortgage P&I
69%
$2,559
Property Taxes
14%
$518
Home Insurance
5%
$191
HOA
1%
$29
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407