Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.89% first-year return on $125k initial cash invested.
-2.89%
Cash On Cash
5.74%
Cap Rate
0.95
DSCR
$4,562
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,562 income − $4,863 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,089
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,562
Total Expenses
$4,863
Mortgage P&I
56%
$2,553
Property Taxes
13%
$574
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502