Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.2% first-year return on $125k initial cash invested.
-6.2%
Cash On Cash
5.53%
Cap Rate
0.83
DSCR
$4,272
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,272 income − $4,916 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,076
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,272
Total Expenses
$4,916
Mortgage P&I
66%
$2,813
Property Taxes
9%
$397
Home Insurance
4%
$178
HOA
2%
$75
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470