Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.15% first-year return on $125k initial cash invested.
-2.15%
Cash On Cash
5.89%
Cap Rate
0.98
DSCR
$4,134
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,134 income − $4,359 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,111
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,134
Total Expenses
$4,359
Mortgage P&I
62%
$2,570
Property Taxes
5%
$202
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455