Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.3% first-year return on $123k initial cash invested.
-3.3%
Cash On Cash
5.8%
Cap Rate
0.94
DSCR
$4,322
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,322 income − $4,661 expenses = $339 out of pocket
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,014
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,322
Total Expenses
$4,661
Mortgage P&I
60%
$2,590
Property Taxes
10%
$435
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475