Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.74% first-year return on $127k initial cash invested.
-4.74%
Cash On Cash
5.53%
Cap Rate
0.88
DSCR
$4,102
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $4,604 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,102
Total Expenses
$4,604
Mortgage P&I
67%
$2,735
Property Taxes
7%
$293
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451