Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.02% first-year return on $124k initial cash invested.
-7.02%
Cash On Cash
5.24%
Cap Rate
0.8
DSCR
$4,022
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,022 income − $4,749 expenses = $727 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,060
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$4,749
Mortgage P&I
69%
$2,776
Property Taxes
9%
$372
Home Insurance
5%
$182
HOA
1%
$51
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442