Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.66% first-year return on $124k initial cash invested.
-1.66%
Cash On Cash
6.7%
Cap Rate
1.01
DSCR
$4,828
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,828 income − $4,999 expenses = $171 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,828
Total Expenses
$4,999
Mortgage P&I
58%
$2,797
Property Taxes
8%
$379
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531