Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.88% first-year return on $123k initial cash invested.
-2.88%
Cash On Cash
5.75%
Cap Rate
0.95
DSCR
$4,383
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,383 income − $4,679 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,021
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,383
Total Expenses
$4,679
Mortgage P&I
58%
$2,528
Property Taxes
11%
$487
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482