Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.52% first-year return on $125k initial cash invested.
-3.52%
Cash On Cash
5.72%
Cap Rate
0.93
DSCR
$4,440
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $4,805 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,440
Total Expenses
$4,805
Mortgage P&I
59%
$2,605
Property Taxes
11%
$510
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488