Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.81% first-year return on $124k initial cash invested.
-18.81%
Cash On Cash
1.93%
Cap Rate
0.3
DSCR
$2,166
Rent
-$1,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,166 income − $4,112 expenses = $1,946 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,054
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,166
Total Expenses
$4,112
Mortgage P&I
123%
$2,670
Property Taxes
25%
$532
Home Insurance
8%
$173
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238