Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.81% first-year return on $125k initial cash invested.
-12.81%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$3,244
Rent
-$1,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $4,582 expenses = $1,338 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,244
Total Expenses
$4,582
Mortgage P&I
79%
$2,557
Property Taxes
5%
$178
Home Insurance
6%
$187
HOA
17%
$557
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357