Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.72% first-year return on $124k initial cash invested.
-11.72%
Cash On Cash
3.57%
Cap Rate
0.58
DSCR
$3,519
Rent
-$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $4,734 expenses = $1,215 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,069
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$4,734
Mortgage P&I
73%
$2,583
Property Taxes
18%
$622
Home Insurance
9%
$332
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387