Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.32% first-year return on $127k initial cash invested.
-18.32%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$2,974
Rent
-$1,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,974 income − $4,916 expenses = $1,942 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,974
Total Expenses
$4,916
Mortgage P&I
89%
$2,640
Property Taxes
42%
$1,263
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327