Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.02% first-year return on $125k initial cash invested.
-2.02%
Cash On Cash
5.87%
Cap Rate
0.99
DSCR
$4,676
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,676 income − $4,887 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,104
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,676
Total Expenses
$4,887
Mortgage P&I
54%
$2,520
Property Taxes
8%
$382
Home Insurance
4%
$184
HOA
5%
$212
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514