Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.53% first-year return on $125k initial cash invested.
-3.53%
Cash On Cash
5.57%
Cap Rate
0.93
DSCR
$4,898
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,898 income − $5,266 expenses = $368 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
$4,898
Total Expenses
$5,266
Mortgage P&I
52%
$2,541
Property Taxes
18%
$881
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539