Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.33% first-year return on $127k initial cash invested.
-2.33%
Cash On Cash
6.1%
Cap Rate
0.98
DSCR
$4,650
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,650 income − $4,897 expenses = $247 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,211
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,650
Total Expenses
$4,897
Mortgage P&I
58%
$2,708
Property Taxes
9%
$425
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512