Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.09% first-year return on $125k initial cash invested.
-9.09%
Cash On Cash
4.19%
Cap Rate
0.68
DSCR
$3,063
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $4,011 expenses = $948 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,063
Total Expenses
$4,011
Mortgage P&I
85%
$2,604
Property Taxes
6%
$180
Home Insurance
6%
$184
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337