Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.99% first-year return on $124k initial cash invested.
-16.99%
Cash On Cash
2.45%
Cap Rate
0.38
DSCR
$2,499
Rent
-$1,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $4,254 expenses = $1,755 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,046
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,499
Total Expenses
$4,254
Mortgage P&I
108%
$2,687
Property Taxes
21%
$531
Home Insurance
7%
$186
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275