Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $124k initial cash invested.
-7.93%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$3,460
Rent
-$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,460 income − $4,277 expenses = $817 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,027
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,460
Total Expenses
$4,277
Mortgage P&I
72%
$2,498
Property Taxes
12%
$432
Home Insurance
5%
$171
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381