Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.29% first-year return on $127k initial cash invested.
-7.29%
Cash On Cash
4.93%
Cap Rate
0.78
DSCR
$3,984
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,984 income − $4,758 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,212
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$4,758
Mortgage P&I
69%
$2,758
Property Taxes
12%
$463
Home Insurance
5%
$183
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438