Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.35% first-year return on $124k initial cash invested.
-9.35%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$4,268
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,268 income − $5,235 expenses = $967 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,052
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,268
Total Expenses
$5,235
Mortgage P&I
60%
$2,544
Property Taxes
22%
$939
Home Insurance
5%
$201
HOA
2%
$100
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469