Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.33% first-year return on $124k initial cash invested.
-2.33%
Cash On Cash
5.92%
Cap Rate
0.98
DSCR
$4,479
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,479 income − $4,719 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$100k
Closing costs
1%
$5,024
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,479
Total Expenses
$4,719
Mortgage P&I
57%
$2,540
Property Taxes
11%
$473
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493