Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.52% first-year return on $127k initial cash invested.
-8.52%
Cash On Cash
4.42%
Cap Rate
0.71
DSCR
$3,390
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $4,292 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,195
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$4,292
Mortgage P&I
79%
$2,678
Property Taxes
8%
$274
Home Insurance
5%
$186
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373