Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.5% first-year return on $123k initial cash invested.
-10.5%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$3,120
Rent
-$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,120 income − $4,199 expenses = $1,079 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,013
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,120
Total Expenses
$4,199
Mortgage P&I
82%
$2,543
Property Taxes
13%
$410
Home Insurance
6%
$185
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343