Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.35% first-year return on $125k initial cash invested.
-3.35%
Cash On Cash
5.79%
Cap Rate
0.94
DSCR
$5,008
Rent
-$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,008 income − $5,358 expenses = $350 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,119
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,008
Total Expenses
$5,358
Mortgage P&I
52%
$2,622
Property Taxes
17%
$850
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551