Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.14% first-year return on $127k initial cash invested.
-6.14%
Cash On Cash
5.45%
Cap Rate
0.83
DSCR
$4,322
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,322 income − $4,973 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,201
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,322
Total Expenses
$4,973
Mortgage P&I
66%
$2,842
Property Taxes
11%
$472
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475