Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.4% first-year return on $125k initial cash invested.
-2.4%
Cash On Cash
5.99%
Cap Rate
0.97
DSCR
$4,479
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,479 income − $4,730 expenses = $251 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,479
Total Expenses
$4,730
Mortgage P&I
59%
$2,623
Property Taxes
9%
$401
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493