Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.5% first-year return on $124k initial cash invested.
-12.5%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$2,396
Rent
-$1,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $3,686 expenses = $1,290 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,040
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,396
Total Expenses
$3,686
Mortgage P&I
107%
$2,569
Property Taxes
5%
$114
Home Insurance
8%
$187
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264