Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.85% first-year return on $127k initial cash invested.
-6.85%
Cash On Cash
4.99%
Cap Rate
0.79
DSCR
$4,048
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $4,774 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$4,774
Mortgage P&I
67%
$2,726
Property Taxes
12%
$490
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445