Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.46% first-year return on $125k initial cash invested.
-5.46%
Cash On Cash
5.57%
Cap Rate
0.86
DSCR
$4,305
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,305 income − $4,874 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,096
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,305
Total Expenses
$4,874
Mortgage P&I
64%
$2,764
Property Taxes
11%
$471
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474