Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.36% first-year return on $125k initial cash invested.
-6.36%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$3,663
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $4,326 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,663
Total Expenses
$4,326
Mortgage P&I
71%
$2,589
Property Taxes
9%
$312
Home Insurance
5%
$178
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403