Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.86% first-year return on $127k initial cash invested.
-7.86%
Cash On Cash
5.28%
Cap Rate
0.77
DSCR
$3,782
Rent
-$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $4,615 expenses = $833 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
7.7%
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
$3,782
Total Expenses
$4,615
Mortgage P&I
78%
$2,968
Property Taxes
4%
$165
Home Insurance
5%
$182
HOA
0%
$15
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416