Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.07% first-year return on $127k initial cash invested.
-7.07%
Cash On Cash
4.72%
Cap Rate
0.77
DSCR
$3,710
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,710 income − $4,461 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,213
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$4,461
Mortgage P&I
72%
$2,655
Property Taxes
10%
$354
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408