Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.22% first-year return on $124k initial cash invested.
-6.22%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$3,813
Rent
-$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,813 income − $4,453 expenses = $640 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,027
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$4,453
Mortgage P&I
66%
$2,534
Property Taxes
11%
$436
Home Insurance
5%
$182
HOA
0%
$4
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$419