Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.06% first-year return on $125k initial cash invested.
-9.06%
Cash On Cash
4.18%
Cap Rate
0.68
DSCR
$3,116
Rent
-$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $4,062 expenses = $946 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,108
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$4,062
Mortgage P&I
83%
$2,600
Property Taxes
7%
$218
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343