Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.14% first-year return on $125k initial cash invested.
-1.14%
Cash On Cash
6.34%
Cap Rate
1.03
DSCR
$5,122
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,122 income − $5,241 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,122
Total Expenses
$5,241
Mortgage P&I
51%
$2,616
Property Taxes
14%
$725
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563