Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.68% first-year return on $123k initial cash invested.
-6.68%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$4,440
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $5,126 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,010
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,440
Total Expenses
$5,126
Mortgage P&I
57%
$2,516
Property Taxes
19%
$841
Home Insurance
4%
$192
HOA
2%
$67
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488