Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.76% first-year return on $123k initial cash invested.
-3.76%
Cash On Cash
5.5%
Cap Rate
0.91
DSCR
$4,077
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,077 income − $4,464 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,023
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,077
Total Expenses
$4,464
Mortgage P&I
62%
$2,528
Property Taxes
9%
$373
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448