Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.17% first-year return on $123k initial cash invested.
-10.17%
Cash On Cash
4.06%
Cap Rate
0.65
DSCR
$3,536
Rent
-$1,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $4,580 expenses = $1,044 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,006
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$4,580
Mortgage P&I
73%
$2,595
Property Taxes
16%
$576
Home Insurance
6%
$208
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389