Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.31% first-year return on $125k initial cash invested.
-3.31%
Cash On Cash
6.18%
Cap Rate
0.95
DSCR
$5,044
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,044 income − $5,390 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,117
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,044
Total Expenses
$5,390
Mortgage P&I
55%
$2,781
Property Taxes
14%
$721
Home Insurance
3%
$173
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555