Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.07% first-year return on $125k initial cash invested.
-0.07%
Cash On Cash
6.46%
Cap Rate
1.08
DSCR
$4,988
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,988 income − $4,995 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$4,995
Mortgage P&I
51%
$2,549
Property Taxes
11%
$570
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549