Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.69% first-year return on $124k initial cash invested.
-0.69%
Cash On Cash
6.4%
Cap Rate
1.04
DSCR
$4,689
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $4,761 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,066
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,689
Total Expenses
$4,761
Mortgage P&I
55%
$2,584
Property Taxes
9%
$406
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516