Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.28% first-year return on $124k initial cash invested.
-5.28%
Cash On Cash
5.34%
Cap Rate
0.86
DSCR
$4,425
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $4,969 expenses = $544 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,034
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,425
Total Expenses
$4,969
Mortgage P&I
59%
$2,607
Property Taxes
15%
$643
Home Insurance
4%
$189
HOA
1%
$25
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487