Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.46% first-year return on $123k initial cash invested.
-3.46%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$4,569
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,569 income − $4,925 expenses = $356 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%
$5,017
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,569
Total Expenses
$4,925
Mortgage P&I
55%
$2,506
Property Taxes
8%
$388
Home Insurance
4%
$178
HOA
7%
$299
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503