Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.67% first-year return on $127k initial cash invested.
-2.67%
Cash On Cash
5.92%
Cap Rate
0.97
DSCR
$4,872
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,872 income − $5,155 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,205
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,872
Total Expenses
$5,155
Mortgage P&I
54%
$2,654
Property Taxes
14%
$664
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536