Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.04% first-year return on $125k initial cash invested.
-7.04%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$4,005
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,005 income − $4,739 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,005
Total Expenses
$4,739
Mortgage P&I
64%
$2,552
Property Taxes
16%
$644
Home Insurance
5%
$181
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441