Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.71% first-year return on $123k initial cash invested.
-6.71%
Cash On Cash
4.84%
Cap Rate
0.79
DSCR
$3,940
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,940 income − $4,629 expenses = $689 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,014
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,940
Total Expenses
$4,629
Mortgage P&I
65%
$2,553
Property Taxes
13%
$523
Home Insurance
5%
$180
HOA
1%
$33
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433