Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.08% first-year return on $124k initial cash invested.
-2.08%
Cash On Cash
5.92%
Cap Rate
0.98
DSCR
$4,278
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,278 income − $4,494 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,070
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,278
Total Expenses
$4,494
Mortgage P&I
59%
$2,545
Property Taxes
7%
$320
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471