Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.9% first-year return on $124k initial cash invested.
-4.9%
Cash On Cash
5.35%
Cap Rate
0.86
DSCR
$3,744
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,744 income − $4,251 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,055
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,744
Total Expenses
$4,251
Mortgage P&I
70%
$2,611
Property Taxes
5%
$182
Home Insurance
5%
$185
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412