Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $124k initial cash invested.
-6.05%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$3,942
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,942 income − $4,567 expenses = $625 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,048
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,942
Total Expenses
$4,567
Mortgage P&I
64%
$2,519
Property Taxes
13%
$529
Home Insurance
5%
$178
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434