Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.01% first-year return on $127k initial cash invested.
-10.01%
Cash On Cash
4.3%
Cap Rate
0.67
DSCR
$4,058
Rent
-$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,058 income − $5,120 expenses = $1,062 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,204
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,058
Total Expenses
$5,120
Mortgage P&I
68%
$2,765
Property Taxes
20%
$792
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446