Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $127k initial cash invested.
-8.03%
Cash On Cash
4.53%
Cap Rate
0.73
DSCR
$3,478
Rent
-$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,478 income − $4,329 expenses = $851 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,478
Total Expenses
$4,329
Mortgage P&I
77%
$2,674
Property Taxes
8%
$289
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383