Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.77% first-year return on $124k initial cash invested.
-0.77%
Cash On Cash
6.25%
Cap Rate
1.04
DSCR
$4,440
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $4,520 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,043
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,440
Total Expenses
$4,520
Mortgage P&I
57%
$2,527
Property Taxes
7%
$310
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488