Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.9% first-year return on $125k initial cash invested.
-5.9%
Cash On Cash
4.97%
Cap Rate
0.82
DSCR
$3,768
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $4,382 expenses = $614 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%
$5,085
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$4,382
Mortgage P&I
68%
$2,569
Property Taxes
9%
$352
Home Insurance
5%
$180
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414