Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.5% first-year return on $127k initial cash invested.
-7.5%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$4,024
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,024 income − $4,820 expenses = $796 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,024
Total Expenses
$4,820
Mortgage P&I
65%
$2,611
Property Taxes
16%
$641
Home Insurance
4%
$175
HOA
1%
$24
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443