Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.34% first-year return on $127k initial cash invested.
-1.34%
Cash On Cash
6.19%
Cap Rate
1.02
DSCR
$4,748
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,748 income − $4,890 expenses = $142 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%
$5,202
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,748
Total Expenses
$4,890
Mortgage P&I
55%
$2,634
Property Taxes
10%
$458
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522