Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.12% first-year return on $125k initial cash invested.
-4.12%
Cash On Cash
5.17%
Cap Rate
0.89
DSCR
$3,783
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,783 income − $4,213 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,105
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,783
Total Expenses
$4,213
Mortgage P&I
66%
$2,478
Property Taxes
7%
$270
Home Insurance
5%
$180
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416