Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.19% first-year return on $124k initial cash invested.
-2.19%
Cash On Cash
5.95%
Cap Rate
0.99
DSCR
$5,022
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,022 income − $5,248 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,037
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,022
Total Expenses
$5,248
Mortgage P&I
50%
$2,523
Property Taxes
17%
$837
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552