Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.14% first-year return on $127k initial cash invested.
-10.14%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$2,606
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,606 income − $3,682 expenses = $1,076 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,204
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,606
Total Expenses
$3,682
Mortgage P&I
98%
$2,550
Property Taxes
2%
$57
Home Insurance
7%
$189
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287