Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.55% first-year return on $123k initial cash invested.
-6.55%
Cash On Cash
5.29%
Cap Rate
0.81
DSCR
$3,678
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $4,350 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,009
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$4,350
Mortgage P&I
74%
$2,734
Property Taxes
3%
$120
Home Insurance
6%
$226
HOA
1%
$20
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405