Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.5% first-year return on $125k initial cash invested.
-5.5%
Cash On Cash
5.02%
Cap Rate
0.84
DSCR
$4,506
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $5,080 expenses = $574 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,109
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,506
Total Expenses
$5,080
Mortgage P&I
56%
$2,531
Property Taxes
16%
$712
Home Insurance
4%
$175
HOA
3%
$130
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496