Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.33% first-year return on $124k initial cash invested.
-15.33%
Cash On Cash
2.72%
Cap Rate
0.44
DSCR
$3,766
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $5,350 expenses = $1,584 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,047
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$5,350
Mortgage P&I
68%
$2,579
Property Taxes
26%
$962
Home Insurance
5%
$180
HOA
9%
$348
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414