Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.48% first-year return on $124k initial cash invested.
-2.48%
Cash On Cash
6.41%
Cap Rate
0.98
DSCR
$5,229
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,229 income − $5,486 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,065
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,229
Total Expenses
$5,486
Mortgage P&I
53%
$2,754
Property Taxes
15%
$773
Home Insurance
3%
$182
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575