Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.1% first-year return on $125k initial cash invested.
-10.1%
Cash On Cash
4.3%
Cap Rate
0.67
DSCR
$3,360
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,360 income − $4,409 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,077
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$4,409
Mortgage P&I
81%
$2,736
Property Taxes
10%
$348
Home Insurance
5%
$183
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370