Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.55% first-year return on $125k initial cash invested.
-2.55%
Cash On Cash
5.92%
Cap Rate
0.97
DSCR
$4,642
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,642 income − $4,907 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,075
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,642
Total Expenses
$4,907
Mortgage P&I
56%
$2,581
Property Taxes
12%
$563
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511