Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.9% first-year return on $125k initial cash invested.
-6.9%
Cash On Cash
5.07%
Cap Rate
0.8
DSCR
$4,464
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,464 income − $5,180 expenses = $716 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$101k
Closing costs
1%
$5,073
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,464
Total Expenses
$5,180
Mortgage P&I
60%
$2,680
Property Taxes
16%
$715
Home Insurance
6%
$266
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491