Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.45% first-year return on $125k initial cash invested.
-17.45%
Cash On Cash
2.66%
Cap Rate
0.4
DSCR
$2,450
Rent
-$1,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $4,268 expenses = $1,818 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,097
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,450
Total Expenses
$4,268
Mortgage P&I
116%
$2,848
Property Taxes
11%
$272
Home Insurance
8%
$184
HOA
5%
$130
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270