Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.7% first-year return on $127k initial cash invested.
-1.7%
Cash On Cash
6.27%
Cap Rate
1.01
DSCR
$5,006
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,006 income − $5,187 expenses = $181 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,210
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,006
Total Expenses
$5,187
Mortgage P&I
54%
$2,703
Property Taxes
12%
$600
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551