Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.42% first-year return on $127k initial cash invested.
-5.42%
Cash On Cash
5.22%
Cap Rate
0.85
DSCR
$4,686
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,686 income − $5,261 expenses = $575 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%
$5,206
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,686
Total Expenses
$5,261
Mortgage P&I
57%
$2,653
Property Taxes
16%
$771
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515