Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.33% first-year return on $127k initial cash invested.
-5.33%
Cash On Cash
5.18%
Cap Rate
0.85
DSCR
$4,034
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,034 income − $4,599 expenses = $565 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,197
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,034
Total Expenses
$4,599
Mortgage P&I
66%
$2,648
Property Taxes
9%
$377
Home Insurance
5%
$184
HOA
0%
$19
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444