Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.14% first-year return on $123k initial cash invested.
-2.14%
Cash On Cash
6.3%
Cap Rate
0.99
DSCR
$4,881
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,881 income − $5,101 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,015
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,881
Total Expenses
$5,101
Mortgage P&I
54%
$2,658
Property Taxes
12%
$564
Home Insurance
5%
$220
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537