Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.7% first-year return on $127k initial cash invested.
-3.7%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$4,402
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,402 income − $4,794 expenses = $392 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%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$4,794
Mortgage P&I
59%
$2,583
Property Taxes
12%
$533
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484