Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.21% first-year return on $127k initial cash invested.
-3.21%
Cash On Cash
5.65%
Cap Rate
0.94
DSCR
$4,898
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,898 income − $5,239 expenses = $341 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,211
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,898
Total Expenses
$5,239
Mortgage P&I
53%
$2,598
Property Taxes
16%
$791
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539