Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.44% first-year return on $124k initial cash invested.
-6.44%
Cash On Cash
5.12%
Cap Rate
0.81
DSCR
$4,002
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,002 income − $4,669 expenses = $667 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,061
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,002
Total Expenses
$4,669
Mortgage P&I
67%
$2,665
Property Taxes
11%
$460
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440