Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.66% first-year return on $124k initial cash invested.
-12.66%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$2,488
Rent
-$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $3,794 expenses = $1,306 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,037
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$3,794
Mortgage P&I
100%
$2,483
Property Taxes
6%
$157
Home Insurance
12%
$306
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274