Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.27% first-year return on $127k initial cash invested.
-0.27%
Cash On Cash
6.28%
Cap Rate
1.06
DSCR
$4,438
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,438 income − $4,467 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,203
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,438
Total Expenses
$4,467
Mortgage P&I
58%
$2,574
Property Taxes
4%
$182
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488