Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.04% first-year return on $125k initial cash invested.
-4.04%
Cash On Cash
5.51%
Cap Rate
0.91
DSCR
$4,630
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,630 income − $5,050 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,087
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,630
Total Expenses
$5,050
Mortgage P&I
56%
$2,572
Property Taxes
16%
$736
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509