Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.56% first-year return on $127k initial cash invested.
-11.56%
Cash On Cash
3.58%
Cap Rate
0.58
DSCR
$2,829
Rent
-$1,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $4,054 expenses = $1,225 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%
$5,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,829
Total Expenses
$4,054
Mortgage P&I
94%
$2,662
Property Taxes
8%
$214
Home Insurance
6%
$182
HOA
1%
$35
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311