Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.63% first-year return on $127k initial cash invested.
-7.63%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$4,245
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,245 income − $5,054 expenses = $809 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,198
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,245
Total Expenses
$5,054
Mortgage P&I
62%
$2,622
Property Taxes
19%
$811
Home Insurance
4%
$178
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467