Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.76% first-year return on $125k initial cash invested.
-0.76%
Cash On Cash
6.22%
Cap Rate
1.05
DSCR
$4,870
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,870 income − $4,949 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$101k
Closing costs
1%
$5,074
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,870
Total Expenses
$4,949
Mortgage P&I
52%
$2,516
Property Taxes
12%
$585
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536