Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.05% first-year return on $125k initial cash invested.
-3.05%
Cash On Cash
5.52%
Cap Rate
0.94
DSCR
$4,516
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,516 income − $4,834 expenses = $318 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,093
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,516
Total Expenses
$4,834
Mortgage P&I
55%
$2,480
Property Taxes
13%
$606
Home Insurance
4%
$182
HOA
1%
$30
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497