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
6.08%
Cap Rate
0.98
DSCR
$4,250
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,250 income − $4,481 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,102
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,250
Total Expenses
$4,481
Mortgage P&I
62%
$2,647
Property Taxes
5%
$208
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468