Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.22% first-year return on $125k initial cash invested.
-2.22%
Cash On Cash
5.95%
Cap Rate
0.98
DSCR
$4,660
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,660 income − $4,892 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,112
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,660
Total Expenses
$4,892
Mortgage P&I
55%
$2,580
Property Taxes
11%
$519
Home Insurance
4%
$185
HOA
1%
$24
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513