Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.41% first-year return on $125k initial cash invested.
-4.41%
Cash On Cash
5.38%
Cap Rate
0.88
DSCR
$3,944
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $4,403 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,944
Total Expenses
$4,403
Mortgage P&I
65%
$2,583
Property Taxes
8%
$301
Home Insurance
5%
$178
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434