Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.09% first-year return on $125k initial cash invested.
-1.09%
Cash On Cash
6.36%
Cap Rate
1.02
DSCR
$4,420
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,420 income − $4,533 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$101k
Closing costs
1%
$5,074
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,420
Total Expenses
$4,533
Mortgage P&I
59%
$2,626
Property Taxes
5%
$222
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486