Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.09% first-year return on $125k initial cash invested.
-4.09%
Cash On Cash
5.59%
Cap Rate
0.9
DSCR
$4,134
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,134 income − $4,559 expenses = $425 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,079
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,134
Total Expenses
$4,559
Mortgage P&I
63%
$2,624
Property Taxes
7%
$295
Home Insurance
4%
$182
HOA
1%
$53
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455