Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.59% first-year return on $125k initial cash invested.
-16.59%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$2,242
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $3,971 expenses = $1,729 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$3,971
Mortgage P&I
114%
$2,554
Property Taxes
21%
$476
Home Insurance
8%
$178
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247