Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.38% first-year return on $124k initial cash invested.
-3.38%
Cash On Cash
5.61%
Cap Rate
0.92
DSCR
$3,906
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,906 income − $4,255 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,051
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,906
Total Expenses
$4,255
Mortgage P&I
65%
$2,554
Property Taxes
4%
$158
Home Insurance
5%
$182
HOA
1%
$33
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430