Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.56% first-year return on $125k initial cash invested.
-14.56%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$1,980
Rent
-$1,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,980 income − $3,495 expenses = $1,515 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,980
Total Expenses
$3,495
Mortgage P&I
127%
$2,521
Property Taxes
6%
$123
Home Insurance
9%
$178
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218