Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.83% first-year return on $125k initial cash invested.
-5.83%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$3,513
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $4,122 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,110
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$4,122
Mortgage P&I
72%
$2,544
Property Taxes
6%
$195
Home Insurance
5%
$180
HOA
0%
$8
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$386