Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.4% first-year return on $124k initial cash invested.
-5.4%
Cash On Cash
5.09%
Cap Rate
0.83
DSCR
$3,315
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $3,873 expenses = $558 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%
$5,049
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$3,873
Mortgage P&I
77%
$2,567
Property Taxes
0%
$1
Home Insurance
5%
$177
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365