Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.38% first-year return on $123k initial cash invested.
-0.38%
Cash On Cash
6.98%
Cap Rate
1.06
DSCR
$4,875
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,875 income − $4,914 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,011
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,875
Total Expenses
$4,914
Mortgage P&I
57%
$2,759
Property Taxes
6%
$314
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536