Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.33% first-year return on $125k initial cash invested.
-10.33%
Cash On Cash
4.03%
Cap Rate
0.64
DSCR
$3,212
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $4,290 expenses = $1,078 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,107
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$4,290
Mortgage P&I
83%
$2,667
Property Taxes
11%
$349
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353