Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.39% first-year return on $125k initial cash invested.
-9.39%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$3,050
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $4,031 expenses = $981 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,115
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$4,031
Mortgage P&I
84%
$2,553
Property Taxes
8%
$258
Home Insurance
6%
$182
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336