Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.45% first-year return on $125k initial cash invested.
-11.45%
Cash On Cash
3.77%
Cap Rate
0.6
DSCR
$2,916
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $4,106 expenses = $1,190 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,080
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$4,106
Mortgage P&I
92%
$2,670
Property Taxes
9%
$266
Home Insurance
6%
$178
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321