Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $124k initial cash invested.
-8.21%
Cash On Cash
4.43%
Cap Rate
0.72
DSCR
$3,432
Rent
-$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $4,284 expenses = $852 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%
$5,071
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,432
Total Expenses
$4,284
Mortgage P&I
75%
$2,585
Property Taxes
10%
$347
Home Insurance
5%
$181
HOA
0%
$4
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378