Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.27% first-year return on $125k initial cash invested.
-5.27%
Cash On Cash
5.16%
Cap Rate
0.85
DSCR
$4,035
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,035 income − $4,582 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,077
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$4,582
Mortgage P&I
64%
$2,567
Property Taxes
12%
$464
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444