Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.17% first-year return on $127k initial cash invested.
-4.17%
Cash On Cash
5.93%
Cap Rate
0.9
DSCR
$4,284
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,284 income − $4,727 expenses = $443 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,210
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,284
Total Expenses
$4,727
Mortgage P&I
66%
$2,848
Property Taxes
6%
$236
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471