Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.1% first-year return on $125k initial cash invested.
-5.1%
Cash On Cash
5.33%
Cap Rate
0.86
DSCR
$3,874
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $4,406 expenses = $532 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,109
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,874
Total Expenses
$4,406
Mortgage P&I
68%
$2,646
Property Taxes
6%
$217
Home Insurance
5%
$201
HOA
1%
$25
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426