Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.98% first-year return on $125k initial cash invested.
-8.98%
Cash On Cash
4.42%
Cap Rate
0.71
DSCR
$4,042
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,042 income − $4,979 expenses = $937 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,106
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,042
Total Expenses
$4,979
Mortgage P&I
66%
$2,654
Property Taxes
19%
$751
Home Insurance
5%
$184
HOA
0%
$15
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445