Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.76% first-year return on $124k initial cash invested.
-5.76%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$4,074
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,074 income − $4,671 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,070
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,074
Total Expenses
$4,671
Mortgage P&I
62%
$2,539
Property Taxes
14%
$569
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448