Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.7% first-year return on $125k initial cash invested.
-1.7%
Cash On Cash
5.9%
Cap Rate
0.99
DSCR
$4,060
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,060 income − $4,237 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,107
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,060
Total Expenses
$4,237
Mortgage P&I
62%
$2,526
Property Taxes
4%
$156
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447