Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.3% first-year return on $125k initial cash invested.
-3.3%
Cash On Cash
5.75%
Cap Rate
0.93
DSCR
$4,060
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,060 income − $4,405 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,114
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,060
Total Expenses
$4,405
Mortgage P&I
65%
$2,635
Property Taxes
5%
$208
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447