Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.66% first-year return on $124k initial cash invested.
-0.66%
Cash On Cash
6.16%
Cap Rate
1.04
DSCR
$4,346
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,346 income − $4,414 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,346
Total Expenses
$4,414
Mortgage P&I
57%
$2,487
Property Taxes
5%
$226
Home Insurance
4%
$177
HOA
1%
$46
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478