Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.7% first-year return on $125k initial cash invested.
-4.7%
Cash On Cash
5.3%
Cap Rate
0.88
DSCR
$4,302
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,302 income − $4,793 expenses = $491 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%
$5,108
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,302
Total Expenses
$4,793
Mortgage P&I
60%
$2,577
Property Taxes
14%
$590
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473