Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.93% first-year return on $123k initial cash invested.
-0.93%
Cash On Cash
6.54%
Cap Rate
1.04
DSCR
$5,282
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,282 income − $5,377 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,005
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,282
Total Expenses
$5,377
Mortgage P&I
49%
$2,613
Property Taxes
15%
$789
Home Insurance
3%
$180
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581