Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.87% first-year return on $124k initial cash invested.
-3.87%
Cash On Cash
5.51%
Cap Rate
0.91
DSCR
$4,382
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,382 income − $4,783 expenses = $401 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,071
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,382
Total Expenses
$4,783
Mortgage P&I
58%
$2,555
Property Taxes
8%
$361
Home Insurance
4%
$178
HOA
5%
$200
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482