Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.29% first-year return on $124k initial cash invested.
-9.29%
Cash On Cash
4.16%
Cap Rate
0.68
DSCR
$3,032
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $3,989 expenses = $957 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,031
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,032
Total Expenses
$3,989
Mortgage P&I
85%
$2,580
Property Taxes
7%
$198
Home Insurance
6%
$180
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334