Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.31% first-year return on $124k initial cash invested.
-5.31%
Cash On Cash
5.15%
Cap Rate
0.85
DSCR
$3,882
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $4,432 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,061
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,882
Total Expenses
$4,432
Mortgage P&I
66%
$2,565
Property Taxes
10%
$380
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427