Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.2% first-year return on $125k initial cash invested.
-5.2%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$4,912
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,912 income − $5,454 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,103
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,912
Total Expenses
$5,454
Mortgage P&I
52%
$2,578
Property Taxes
18%
$876
Home Insurance
4%
$182
HOA
3%
$150
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540