Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.51% first-year return on $127k initial cash invested.
-3.51%
Cash On Cash
5.72%
Cap Rate
0.93
DSCR
$4,784
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,784 income − $5,156 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,784
Total Expenses
$5,156
Mortgage P&I
56%
$2,659
Property Taxes
14%
$687
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526