Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.02% first-year return on $125k initial cash invested.
-7.02%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$3,840
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $4,570 expenses = $730 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,082
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$4,570
Mortgage P&I
67%
$2,577
Property Taxes
13%
$507
Home Insurance
5%
$180
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422