Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.92% first-year return on $125k initial cash invested.
-3.92%
Cash On Cash
5.26%
Cap Rate
0.91
DSCR
$4,414
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,414 income − $4,822 expenses = $408 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,084
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,414
Total Expenses
$4,822
Mortgage P&I
56%
$2,460
Property Taxes
16%
$685
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486