Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.08% first-year return on $125k initial cash invested.
-11.08%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$3,284
Rent
-$1,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $4,441 expenses = $1,157 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,111
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$4,441
Mortgage P&I
78%
$2,565
Property Taxes
17%
$574
Home Insurance
6%
$186
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361