Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.81% first-year return on $125k initial cash invested.
-3.81%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$4,426
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,426 income − $4,824 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,117
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,426
Total Expenses
$4,824
Mortgage P&I
57%
$2,529
Property Taxes
14%
$610
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487