Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.13% first-year return on $125k initial cash invested.
-12.13%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$3,244
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $4,509 expenses = $1,265 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,101
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,244
Total Expenses
$4,509
Mortgage P&I
78%
$2,532
Property Taxes
18%
$594
Home Insurance
9%
$280
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357