Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.38% first-year return on $124k initial cash invested.
-1.38%
Cash On Cash
6.15%
Cap Rate
1.02
DSCR
$4,816
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $4,959 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,056
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,816
Total Expenses
$4,959
Mortgage P&I
53%
$2,543
Property Taxes
12%
$594
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530