Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.31% first-year return on $123k initial cash invested.
-10.31%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$3,698
Rent
-$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,698 income − $4,757 expenses = $1,059 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%
$5,010
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,698
Total Expenses
$4,757
Mortgage P&I
70%
$2,581
Property Taxes
20%
$745
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407