Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.4% first-year return on $124k initial cash invested.
-4.4%
Cash On Cash
5.51%
Cap Rate
0.9
DSCR
$5,254
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,254 income − $5,707 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,030
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,254
Total Expenses
$5,707
Mortgage P&I
49%
$2,552
Property Taxes
9%
$491
Home Insurance
3%
$178
HOA
13%
$700
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578